0001888524-26-007457.txt : 20260427 0001888524-26-007457.hdr.sgml : 20260427 20260427131623 ACCESSION NUMBER: 0001888524-26-007457 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001532799 0001685185 FILED AS OF DATE: 20260427 DATE AS OF CHANGE: 20260427 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: UBS Commercial Mortgage Trust 2018-C13 CENTRAL INDEX KEY: 0001749360 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-207340-14 FILM NUMBER: 26898808 BUSINESS ADDRESS: STREET 1: 1285 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 BUSINESS PHONE: 212-713-2000 MAIL ADDRESS: STREET 1: 1285 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 10-D 1 ubs18c13_10d-202604.htm ubs18c13_10d-202604.htm - Generated by SEC Publisher for SEC Filing

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   March 18, 2026 to April 17, 2026

Commission File Number of issuing entity:  333-207340-14

Central Index Key Number of issuing entity:  0001749360

UBS Commercial Mortgage Trust 2018-C13
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207340

Central Index Key Number of depositor:  0001532799

UBS Commercial Mortgage Securitization Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001685185

UBS AG New York Branch
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001238163

Société Générale, New York Branch
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001542256

Natixis Real Estate Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001548567

CIBC Inc.
(Exact name of sponsor as specified in its charter)

Nicholas Galeone (212) 713-8832
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4088364
38-4088365
38-7206229
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(667) 786-1992
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by UBS Commercial Mortgage Trust 2018-C13.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the UBS Commercial Mortgage Trust 2018-C13 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

3

11.00%

4

$179.71

The following table sets forth, for the monthly distribution period March 18, 2026 to April 17, 2026, the information required by Rule 15Ga-1 under the Securities Exchange Act of 1934:

Name of Issuing Entity

Check if Registered

Name of Originator(1)(2)

Total Assets in ABS by Originator(1)(3)

Assets That Were
Subject of Demand(1)(4)(5)

Assets That Were Repurchased or Replaced(1)(4)(6)

Assets Pending Repurchase or Replacement (within cure period) (1)(4)(7)

Demand in
Dispute(1)(4)(8)

Demand Withdrawn(1)(4)(9)

Demand Rejected(1)(4)(10-)

Notes

Asset Class: Commercial Mortgage Loans

 

 

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

 

UBS Commercial Mortgage Trust 2018-C13

Commercial Mortgage Pass- Through Certificates, Series 2018-C13
(CIK # 0001749360)

X

UBS AG New York Branch

20

$336,586,045

47.1%

1

$25,452,695.26

4.75%

0

$-

0.0%

0

$-

0.0%

1

$25,452,695.26

4.75%

0

$-

0.0%

0

$-

0.0%

 

Société Générale, New York Branch

10(11)

$118,362,601

16.6%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

 

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)

10

$105,211,722

14.7%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

 

Cantor Commercial Real Estate Lending, L.P.

6

$90,270,000

12.6%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

 

Natixis Real Estate Capital LLC

2

$34,000,000

4.8%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

 

CIBC Inc.

5

$30,450,000

4.3%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

0

$-

0.0%

 

UBS Commercial Mortgage Trust 2018-C13 Totals

 

 

53

$714,880,368

100.0%

1

$25,452,695.26

4.75%

0

$-

0.0%

0

$-

0.0%

1

$25,452,695.26

4.75%

0

$-

0.0%

0

$-

0.0%

 

Commercial Mortgage Loan Totals

 

 

53

$714,880,368

100.0%

1

$25,452,695.26

4.75%

0

$-

0.0%

0

$-

0.0%

1

$25,452,695.26

4.75%

0

$-

0.0%

0

$-

0.0%

 

1.    Certain Information. Certain information may have been omitted from this table because it was unknown and not available to the securitizer without unreasonable effort or expense. The securitizer believes that it has substantially complete information based on its own records and confirmation from appropriate third parties to the extent such confirmation could be obtained. This report may include information available to the securitizer that has not yet been reported by the applicable originator in their Form ABS-15G filing made pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 and referred to following footnote 11 below.

2.    Name of Originator. For purposes of the data presented in the table, the “originator” may be the party in whose name the loan was originated or may be such other party as provided final loan approval based on its own underwriting criteria or from whom the loan was purchased.

3.    Calculation of Number of Loans, Principal Balance and Percentage of Principal Balance at Time of Securitization. The number of pool assets shown under the column “Total Assets in ABS by Originator” is the number of pool assets for such originator or total asset pool, as applicable, at the time of securitization. The “Principal Balance at Time of Securitization” shown under such column is the aggregate principal balance of the applicable pool assets at the time of securitization. The “Percentage of Principal Balance at Time of Securitization” for each originator has been calculated by dividing the Principal Balance at Time of Securitization of the pool assets of the applicable originator by the Principal Balance at Time of Securitization of all pool assets for the related issuing entity.

4.    Calculation of Number of Loans, Principal Balance and Percentage of Principal Balance for Assets That Were Subject of Demand and Other Columns. The number of pool assets shown under the column “Assets That Were Subject of Demand” (as demand is defined in footnote 5 below) shows the total number of pool assets the securitizer has reported (i) that were the subject of a new demand during the reporting period or (ii) that were the subject of a demand previously reported by the securitizer. Pools assets are considered to be “Assets That Were Subject of Demand” until (i) the repurchase or replacement of such pool asset, (ii) the making of an indemnity payment to the related securitization trust rather than repurchasing the pool asset because the pool asset had already been liquidated at the time of payment and therefore was not available to be repurchased or replaced (an “indemnity payment”), or (iii) withdrawal or rejection of the related demand as described in footnotes 9 and 10, respectively, below where such demand has not been resolved by repurchase or replacement or by such demand having been withdrawn or rejected.  Until resolved, pool assets will be reported in the column “Assets That Were Subject of Demand” and also in the applicable column to the right (collectively, these columns are referred to as a “Demand Category”) for each reporting period up to and including the reporting period in which they are resolved. For the reporting period in which the applicable demand is resolved, the pool asset will be shown in the column “Assets That Were Subject of Demand” and also in one of the columns “Assets That Were Repurchased or Replaced”, “Demand Withdrawn” or “Demand Rejected”, as applicable. Pool assets that have been resolved will not be included in reports for reporting periods subsequent to the reporting period in which their resolution status is reported.

The “Outstanding Principal Balance at End of Reporting Period” shown in such columns identified in the first paragraph of this footnote 4 is the outstanding principal balance of the pool assets in the applicable Demand Category at the end of the reporting period, adjusted to include pool assets in the applicable Demand Category that were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period at the outstanding principal balance of such pool assets at the end of the month immediately prior to such repurchase, replacement or liquidation (in the case of liquidation, after reflecting only borrower payments in reduction of principal).

The “Percentage of Principal Balance at End of Reporting Period” for each originator was calculated by dividing (i) the Outstanding Principal Balance at End of Reporting Period of the pool assets in the applicable Demand Category, by (ii) the outstanding principal balance of the entire asset pool (or applicable portion thereof) as of the last day of the reporting period, adjusted to include pool assets that were included in such asset pool (or applicable portion thereof) at the date of securitization but were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period, with such pool assets included at their principal balance at the end of the month immediately prior to such repurchase, replacement, prepayment or liquidation (in the case of liquidation, after reflecting only borrower payments in reduction of principal).

5.    Assets That Were Subject of Demand. For purposes of the data presented in the table, a “demand” is a clear request for enforcement of an obligation to repurchase or replace a specified pool asset. In the event that multiple repurchase/replacement demands have been received with respect to a single pool asset, such demands have been reported as a single demand.

6.    Assets That Were Repurchased or Replaced. This data field captures pool assets that were the subject of a repurchase/replacement demand (i) which have been repurchased or (ii) for which an indemnity payment has been made.

The securitizer has reason to believe that certain indemnity payments may have been made by originators that could not be definitively identified and, therefore, these indemnity payments have not been included under the column “Assets That Were Repurchased or Replaced.” In any event, the securitizer has reason to believe that the outstanding principal balance of pool assets that were the subject of such indemnity payments is immaterial when compared to the outstanding principal balance, in the aggregate, of all pool assets subject to repurchase, replacement or indemnity payments.

7.    Assets Pending Repurchase or Replacement. This data field captures any reportable pool asset that was the subject of a demand for which (i) such pool asset is pending repurchase or replacement within the applicable cure period or (ii) an agreement as to the obligation to repurchase or replace has been reached between the securitizer and the party making the demand but such repurchase or replacement or related indemnity payment is subject to satisfaction of certain conditions or otherwise has not been completed as of the end of the reporting period.

8.    Demand in Dispute. This data field captures any pool asset that was the subject of a demand (i) for which the securitizer has not yet made a final determination regarding the status of such pool asset as of the end of the reporting period, (ii) for which the securitizer purchased such pool asset from an extant originator/seller and has relayed the demand to such originator/seller in accordance with the terms of the originator/seller’s repurchase/replacement obligations in its purchase contract with the securitizer and such originator/seller has not yet made a final determination, (iii) where such demand is currently the subject of insolvency proceedings or (iv) where such demand is currently the subject of litigation (including certain pool assets that were previously reported under other categories).

9.    Demand Withdrawn. This data field captures any reportable pool asset that was the subject of a demand for which (i) such demand was the subject of litigation that resulted in settlement or (ii) such demand was rescinded by the party making the demand.

10.  Demand Rejected. This data field captures any reportable pool asset that was the subject of a demand which was not rescinded by the party making the demand but (i) for which the securitizer determined that such demand was without merit, was invalid or did not specifically allege a breach of any particular representation or warranty or (ii) such demand was rejected by the party to whom the demand was made or relayed.

11.  The Christiana Mall mortgage loan (4.2%), is part of a whole loan that was co-originated by Société Générale, New York Branch, Barclays Bank PLC and Deutsche Bank AG, New York Branch. Such mortgage loan was underwritten pursuant to Société Générale, New York Branch’s underwriting guidelines.

UBS Commercial Mortgage Securitization Corp. (the “Depositor”) filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 12, 2026. The CIK number of the Depositor is 0001532799.

UBS AG New York Branch ("UBS AG"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 12, 2026. The CIK number of UBS AG is 0001685185.

Société Générale, New York Branch ("Société"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 17, 2026. The CIK number of Société is 0001238163.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 13, 2026. The CIK number of LMF is 0001592182.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 8, 2026. The CIK number of CCREL is 0001558761.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 13, 2026. The CIK number of NREC is 0001542256.

CIBC Inc.(“CIBC”), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 6, 2026. The CIK number of CIBC is 0001548567.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-14 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-14 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2018-C13, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

03/17/2026

$918,575.29

  Current Distribution Date

04/17/2026

$634,890.28

 

REO Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2018-C13, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

03/17/2026

$3,681.78

  Current Distribution Date

04/17/2026

$5,176.51

 

Interest Reserve Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by UBS Commercial Mortgage Trust 2018-C13, relating to the April 17, 2026 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

UBS Commercial Mortgage Securitization Corp.
(Depositor)

 

/s/ Nicholas Galeone
Nicholas Galeone, President

Date: April 27, 2026

 

/s/ Andrew Lisa
Andrew Lisa, Executive Director

Date: April 27, 2026

 

 

EX-99.1 2 ubs18c13_ex991-202604.htm ubs18c13_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2018-C13

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C13

 

         

Table of Contents

 

 

Contacts

 

Section

Pages

Role

Party and Contact Information

 

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

 

Certificate Factor Detail

3

 

Nicholas Galeone

nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 8th Floor | New York, NY 10010 | United States

 

 

Master Servicer

Midland Loan Services

 

Additional Information

5

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

 

Current Mortgage Loan and Property Stratification

8-12

 

askmidlandls.com

(913) 253-9000

Mortgage Loan Detail (Part 1)

13-14

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

Representations Reviewer

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

Attention: Transaction Manager

notices@pentalphasurveillance.com

Historical Detail

18

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Delinquency Loan Detail

19

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

Corporate Trust Services (CMBS)

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

21

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

22-23

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

Modified Loan Detail

24

 

 

 

Historical Liquidated Loan Detail

25

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

Supplemental Notes

28

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                    Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                    Total Distribution          Ending Balance

Support¹        Support¹

 

A-1

90353KAU3

3.366100%

19,987,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90353KAV1

4.207600%

97,922,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90353KAW9

4.241000%

38,766,000.00

19,761,206.00

603,248.02

69,839.40

0.00

0.00

673,087.42

19,157,957.98

40.02%

30.00%

A-3

90353KAX7

4.069400%

120,000,000.00

78,512,990.76

0.00

266,250.64

0.00

0.00

266,250.64

78,512,990.76

40.02%

30.00%

A-4

90353KAY5

4.334400%

223,741,000.00

223,741,000.00

0.00

808,152.49

0.00

0.00

808,152.49

223,741,000.00

40.02%

30.00%

A-S

90353KBB4

4.585300%

62,552,000.00

62,552,000.00

0.00

239,016.40

0.00

0.00

239,016.40

62,552,000.00

28.35%

21.25%

B

90353KBC2

4.786300%

34,850,000.00

34,850,000.00

0.00

139,002.13

0.00

0.00

139,002.13

34,850,000.00

21.84%

16.38%

C

90353KBD0

5.123664%

31,276,000.00

31,276,000.00

0.00

133,539.76

0.00

0.00

133,539.76

31,276,000.00

16.01%

12.00%

D

90353KAC3

3.000000%

16,442,000.00

16,442,000.00

0.00

41,105.00

0.00

0.00

41,105.00

16,442,000.00

12.94%

9.70%

D-RR

90353KAF6

5.170664%

19,302,000.00

19,302,000.00

0.00

83,170.13

0.00

0.00

83,170.13

19,302,000.00

9.34%

7.00%

E-RR

90353KAH2

5.170664%

8,936,000.00

8,936,000.00

0.00

38,504.21

0.00

0.00

38,504.21

8,936,000.00

7.67%

5.75%

F-RR

90353KAK5

5.170664%

7,149,000.00

7,149,000.00

0.00

30,804.23

0.00

0.00

30,804.23

7,149,000.00

6.34%

4.75%

G-RR

90353KAM1

5.170664%

8,042,000.00

8,042,000.00

0.00

34,652.07

0.00

0.00

34,652.07

8,042,000.00

4.84%

3.63%

NR-RR*

90353KAN9

5.170664%

25,915,367.00

25,915,367.00

0.00

165,413.69

0.00

718.46

165,413.69

25,914,648.54

0.00%

0.00%

Z

90353KAR0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90353KAS8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

714,880,367.00

536,479,563.76

603,248.02

2,049,450.15

0.00

718.46

2,652,698.17

535,875,597.28

 

 

 

 

X-A

90353KAZ2

0.906607%

500,416,000.00

322,015,196.76

0.00

243,284.41

0.00

0.00

243,284.41

321,411,948.74

 

 

X-B

90353KBA6

0.400074%

128,678,000.00

128,678,000.00

0.00

42,900.61

0.00

0.00

42,900.61

128,678,000.00

 

 

X-D

90353KAA7

2.170664%

16,442,000.00

16,442,000.00

0.00

29,741.71

0.00

0.00

29,741.71

16,442,000.00

 

 

Notional SubTotal

 

645,536,000.00

467,135,196.76

0.00

315,926.73

0.00

0.00

315,926.73

466,531,948.74

 

 

 

Deal Distribution Total

 

 

 

603,248.02

2,365,376.88

0.00

718.46

2,968,624.90

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

      Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

90353KAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90353KAV1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90353KAW9

509.75612650

15.56126554

1.80156323

0.00000000

0.00000000

0.00000000

0.00000000

17.36282877

494.19486096

A-3

90353KAX7

654.27492300

0.00000000

2.21875533

0.00000000

0.00000000

0.00000000

0.00000000

2.21875533

654.27492300

A-4

90353KAY5

1,000.00000000

0.00000000

3.61199999

0.00000000

0.00000000

0.00000000

0.00000000

3.61199999

1,000.00000000

A-S

90353KBB4

1,000.00000000

0.00000000

3.82108326

0.00000000

0.00000000

0.00000000

0.00000000

3.82108326

1,000.00000000

B

90353KBC2

1,000.00000000

0.00000000

3.98858336

0.00000000

0.00000000

0.00000000

0.00000000

3.98858336

1,000.00000000

C

90353KBD0

1,000.00000000

0.00000000

4.26971991

0.00000000

0.00000000

0.00000000

0.00000000

4.26971991

1,000.00000000

D

90353KAC3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

D-RR

90353KAF6

1,000.00000000

0.00000000

4.30888664

0.00000000

0.00000000

0.00000000

0.00000000

4.30888664

1,000.00000000

E-RR

90353KAH2

1,000.00000000

0.00000000

4.30888653

0.00000000

0.00000000

0.00000000

0.00000000

4.30888653

1,000.00000000

F-RR

90353KAK5

1,000.00000000

0.00000000

4.30888656

0.00000000

0.00000000

0.00000000

0.00000000

4.30888656

1,000.00000000

G-RR

90353KAM1

1,000.00000000

0.00000000

4.30888709

0.00000000

0.00000000

0.00000000

0.00000000

4.30888709

1,000.00000000

NR-RR

90353KAN9

1,000.00000000

0.00000000

6.38284189

(2.07395519)

34.68288333

0.00000000

0.02772332

6.38284189

999.97227668

Z

90353KAR0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90353KAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90353KAZ2

643.49500568

0.00000000

0.48616433

0.00000000

0.00000000

0.00000000

0.00000000

0.48616433

642.28951261

X-B

90353KBA6

1,000.00000000

0.00000000

0.33339506

0.00000000

0.00000000

0.00000000

0.00000000

0.33339506

1,000.00000000

X-D

90353KAA7

1,000.00000000

0.00000000

1.80888639

0.00000000

0.00000000

0.00000000

0.00000000

1.80888639

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 28

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

69,839.40

0.00

69,839.40

0.00

0.00

0.00

69,839.40

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

266,250.64

0.00

266,250.64

0.00

0.00

0.00

266,250.64

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

808,152.49

0.00

808,152.49

0.00

0.00

0.00

808,152.49

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

243,284.41

0.00

243,284.41

0.00

0.00

0.00

243,284.41

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

42,900.61

0.00

42,900.61

0.00

0.00

0.00

42,900.61

0.00

 

X-D

03/01/26 - 03/30/26

30

0.00

29,741.71

0.00

29,741.71

0.00

0.00

0.00

29,741.71

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

239,016.40

0.00

239,016.40

0.00

0.00

0.00

239,016.40

0.00

 

B

03/01/26 - 03/30/26

30

0.00

139,002.13

0.00

139,002.13

0.00

0.00

0.00

139,002.13

0.00

 

C

03/01/26 - 03/30/26

30

0.00

133,539.76

0.00

133,539.76

0.00

0.00

0.00

133,539.76

0.00

 

D

03/01/26 - 03/30/26

30

0.00

41,105.00

0.00

41,105.00

0.00

0.00

0.00

41,105.00

0.00

 

D-RR

03/01/26 - 03/30/26

30

0.00

83,170.13

0.00

83,170.13

0.00

0.00

0.00

83,170.13

0.00

 

E-RR

03/01/26 - 03/30/26

30

0.00

38,504.21

0.00

38,504.21

0.00

0.00

0.00

38,504.21

0.00

 

F-RR

03/01/26 - 03/30/26

30

0.00

30,804.23

0.00

30,804.23

0.00

0.00

0.00

30,804.23

0.00

 

G-RR

03/01/26 - 03/30/26

30

0.00

34,652.07

0.00

34,652.07

0.00

0.00

0.00

34,652.07

0.00

 

NR-RR

03/01/26 - 03/30/26

30

948,480.07

111,666.38

0.00

111,666.38

(53,747.31)

0.00

0.00

165,413.69

898,819.65

 

Z

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

948,480.07

2,311,629.57

0.00

2,311,629.57

(53,747.31)

0.00

0.00

2,365,376.88

898,819.65

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,968,624.90

 

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,320,235.40

Master Servicing Fee

2,761.96

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,527.29

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

230.98

ARD Interest

0.00

Operating Advisor Fee

970.13

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

115.49

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,320,235.40

Total Fees

8,605.87

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

603,966.87

Reimbursement for Interest on Advances

(3,796.92)

Unscheduled Principal Collections

 

ASER Amount

(13,026.96)

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(38,384.18)

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

(718.85)

Special Servicing Fees (Work Out)

823.25

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

637.50

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

603,248.02

Total Expenses/Reimbursements

(53,747.31)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,365,376.88

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

603,248.02

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,968,624.90

Total Funds Collected

2,923,483.42

Total Funds Distributed

2,923,483.46

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

     Total

 

           Total

Beginning Scheduled Collateral Balance

536,479,564.15

536,479,564.15

Beginning Certificate Balance

536,479,563.76

(-) Scheduled Principal Collections

603,966.87

603,966.87

(-) Principal Distributions

603,248.02

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

718.46

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

718.85

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

718.85

718.85

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

535,875,597.28

535,875,597.28

Certificate Other Adjustments**

(0.39)

Beginning Actual Collateral Balance

537,485,577.87

537,485,577.87

Ending Certificate Balance

535,875,597.28

Ending Actual Collateral Balance

536,832,450.82

536,832,450.82

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

                        Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.39)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.39

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.17%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

 

5,000,000 or less

9

32,651,194.09

6.09%

29

5.4334

2.038355

1.30 or less

13

150,459,797.85

28.08%

29

5.3416

1.100438

5,000,001 to 10,000,000

21

151,157,561.00

28.21%

24

5.0470

1.918562

1.31 to 1.40

4

45,477,975.13

8.49%

29

5.2587

1.358361

10,000,001 to 15,000,000

11

147,108,949.38

27.45%

29

5.1946

1.438663

1.41 to 1.50

6

55,232,270.57

10.31%

28

5.0895

1.450777

15,000,001 to 20,000,000

4

74,913,463.58

13.98%

13

4.7513

2.391834

1.51 to 1.60

2

9,887,512.42

1.85%

28

5.3651

1.550000

20,000,001 to 25,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61 to 1.70

5

36,437,168.68

6.80%

29

5.3815

1.679620

25,000,001 to 30,000,000

2

55,452,695.26

10.35%

28

4.8456

1.533451

1.71 to 1.80

3

57,776,910.15

10.78%

28

4.6960

1.750958

30,000,001 to 35,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 1.90

1

5,475,293.90

1.02%

29

5.0400

1.830000

 

35,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

2.01 to 2.25

4

31,106,943.81

5.80%

29

4.8946

2.162080

 

 

 

 

 

 

 

 

2.26 to 2.50

3

25,049,341.02

4.67%

30

4.7830

2.378366

 

 

 

 

 

 

 

 

2.51 or greater

6

44,380,649.78

8.28%

(13)

4.1698

4.740679

 

 

 

 

 

 

 

 

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

Tennessee

2

6,062,020.19

1.13%

28

5.0000

(0.020000)

Alabama

1

405,470.93

0.08%

29

4.7598

2.210000

Texas

5

37,878,469.16

7.07%

29

4.9967

1.366509

Alaska

1

6,250,023.20

1.17%

29

5.3045

1.270000

Utah

1

6,283,000.00

1.17%

29

4.8570

2.240000

Arizona

5

33,874,075.00

6.32%

29

5.0691

1.823724

Virginia

1

13,643,777.67

2.55%

30

5.2400

1.400000

California

3

31,079,944.32

5.80%

29

4.8074

2.158923

Wisconsin

1

1,497,962.29

0.28%

29

4.7598

2.210000

Colorado

2

34,338,566.53

6.41%

(25)

3.9584

4.920860

Totals

54

535,875,597.28

100.00%

25

5.0223

1.796056

Delaware

1

30,000,000.00

5.60%

28

4.2775

1.740000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

5

29,262,571.83

5.46%

28

5.3665

1.689503

 

 

 

 

 

 

 

Georgia

1

3,028,848.42

0.57%

30

5.3100

1.090000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

2

45,263,407.68

8.45%

28

5.4728

1.293319

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

2

14,630,775.73

2.73%

29

4.7400

1.440000

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

Iowa

1

2,032,311.51

0.38%

29

4.7598

2.210000

Industrial

9

36,040,106.82

6.73%

29

4.8726

2.054572

Kentucky

1

5,011,823.04

0.94%

30

5.5700

1.420000

Lodging

13

64,233,246.25

11.99%

29

5.2285

1.281284

Louisiana

1

2,299,981.81

0.43%

29

4.7598

2.210000

Mixed Use

3

28,048,836.98

5.23%

29

5.1874

1.713985

Maryland

1

18,563,156.19

3.46%

28

5.0100

1.220000

Multi-Family

3

74,291,557.11

13.86%

28

5.4547

1.401919

Massachusetts

1

14,561,826.82

2.72%

26

5.1760

1.430000

Office

5

66,976,793.33

12.50%

1

4.4877

3.425967

Mississippi

1

12,527,845.33

2.34%

28

4.9970

1.480000

Other

1

12,528,134.27

2.34%

30

5.9900

1.180000

Missouri

3

37,143,399.89

6.93%

29

5.2858

1.583217

Retail

14

172,415,189.69

32.17%

29

4.9718

1.493383

Nevada

1

4,134,316.73

0.77%

28

4.9220

1.660000

Self Storage

2

6,750,000.00

1.26%

29

5.0523

3.276296

New Hampshire

1

25,452,695.26

4.75%

29

5.5152

1.290000

Totals

54

535,875,597.28

100.00%

25

5.0223

1.796056

New Jersey

1

4,750,000.00

0.89%

29

5.0300

2.980000

 

 

 

 

 

 

 

New Mexico

1

6,139,229.46

1.15%

28

5.2400

1.550000

 

 

 

 

 

 

 

Ohio

1

13,656,190.56

2.55%

29

5.3200

1.700000

 

 

 

 

 

 

 

Pennsylvania

2

17,562,833.87

3.28%

30

5.7807

1.134133

 

 

 

 

 

 

 

South Carolina

1

3,949,341.02

0.74%

30

5.8100

2.290000

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

 

4.5000% or less

4

61,130,649.78

11.41%

(2)

4.0604

3.619124

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 4.7000%

3

29,983,258.87

5.60%

29

4.6202

2.215688

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7001% to 4.9000%

5

60,220,899.99

11.24%

29

4.7838

1.742352

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.9001% to 5.1000%

8

74,629,443.07

13.93%

28

5.0149

1.349929

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.1001% to 5.3000%

10

65,942,811.83

12.31%

28

5.2183

1.541995

49 months or greater

47

461,283,863.31

86.08%

25

5.0492

1.804560

 

5.3001% to 5.5000%

7

71,780,945.09

13.40%

29

5.3695

1.505924

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

 

5.5001% to 5.7000%

7

76,551,662.32

14.29%

29

5.5252

1.278057

 

 

 

 

 

 

 

 

5.7001% or greater

3

21,044,192.36

3.93%

30

6.0604

1.494645

 

 

 

 

 

 

 

 

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

 

88 months or less

47

461,283,863.31

86.08%

25

5.0492

1.804560

Interest Only

13

132,363,649.78

24.70%

15

4.4898

2.754003

 

89 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

34

328,920,213.53

61.38%

29

5.2743

1.422487

 

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

4

74,591,733.97

13.92%

29

4.8555

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

43

422,120,003.99

78.77%

24

5.0080

1.822384

 

 

 

 

 

 

13 months to 24 months

3

13,711,164.06

2.56%

30

5.4521

2.211029

 

 

 

 

 

 

25 months or greater

1

25,452,695.26

4.75%

29

5.5152

1.290000

 

 

 

 

 

 

Totals

51

535,875,597.28

100.00%

25

5.0223

1.796056

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 28

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal                  Anticipated         Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

   City

State

Type

Rate

Interest

Principal

Adjustments               Repay Date

Date

Date

Balance

Balance

Date

1A1

30501449

OF

Denver

CO

Actual/360

3.851%

64,522.65

0.00

0.00

N/A

09/06/23

09/06/25

19,456,656.11

19,456,656.11

04/06/26

1A3

30501451

 

 

 

Actual/360

3.851%

21,507.55

0.00

0.00

N/A

09/06/23

09/06/25

6,485,552.04

6,485,552.04

04/06/26

1A6

30501454

 

 

 

Actual/360

3.851%

17,206.04

0.00

0.00

N/A

09/06/23

09/06/25

5,188,441.63

5,188,441.63

04/06/26

2A1

30501362

MF

Chicago

IL

Actual/360

5.522%

71,202.15

19,865.06

0.00

N/A

08/06/28

--

14,973,988.45

14,954,123.39

12/06/25

2A2

30501365

 

 

 

Actual/360

5.522%

57,851.74

16,140.37

0.00

N/A

08/06/28

--

12,166,365.46

12,150,225.09

12/06/25

2A3

30501366

 

 

 

Actual/360

5.522%

44,501.34

12,415.67

0.00

N/A

08/06/28

--

9,358,742.58

9,346,326.91

12/06/25

2A4

30501367

 

 

 

Actual/360

5.522%

28,035.84

7,821.88

0.00

N/A

08/06/28

--

5,896,007.55

5,888,185.67

12/06/25

 

 

 

Lower Makefield

 

 

 

 

 

 

 

 

 

 

 

 

3

30315035

OF

 

PA

Actual/360

4.790%

133,913.54

42,957.07

0.00

N/A

09/06/28

--

32,466,074.88

32,423,117.81

04/06/26

 

 

 

Towns

 

 

 

 

 

 

 

 

 

 

 

 

4

30315036

RT

Newark

DE

Actual/360

4.277%

110,502.08

0.00

0.00

N/A

08/01/28

--

30,000,000.00

30,000,000.00

04/01/26

7

30501448

MF

Manchester

NH

Actual/360

5.515%

121,040.01

33,658.27

0.00

N/A

09/06/28

--

25,486,353.53

25,452,695.26

07/06/25

8

30501549

RT

Las Vegas

NV

Actual/360

5.004%

81,846.33

34,699.67

0.00

N/A

09/06/28

--

18,993,514.89

18,958,815.22

04/06/26

9

30501551

RT

Kansas City

MO

Actual/360

5.363%

87,397.14

30,043.69

0.00

N/A

09/06/28

--

18,923,694.97

18,893,651.28

04/06/26

11

30315044

RT

Silver Spring

MD

Actual/360

5.010%

80,202.26

27,284.33

0.00

N/A

08/06/28

--

18,590,440.52

18,563,156.19

11/06/25

12

30501559

RT

Killeen

TX

Actual/360

4.815%

74,632.50

0.00

0.00

N/A

09/06/28

--

18,000,000.00

18,000,000.00

04/06/26

13

30315045

OF

Santa Rosa

CA

Actual/360

4.650%

70,873.75

0.00

0.00

N/A

08/06/28

--

17,700,000.00

17,700,000.00

04/06/26

15

30315046

LO

Fort Wayne

IN

Actual/360

4.740%

59,809.85

22,515.22

0.00

N/A

09/01/28

--

14,653,290.95

14,630,775.73

04/01/26

16

30315047

RT

Marana

AZ

Actual/360

5.452%

65,719.00

23,516.41

0.00

N/A

10/06/28

--

13,998,318.84

13,974,802.43

04/06/26

17A4

30315049

OF

Lawrence

MA

Actual/360

5.176%

41,399.49

13,363.43

0.00

N/A

06/06/28

--

9,288,412.36

9,275,048.93

04/06/26

17A5

30315048

 

 

 

Actual/360

5.176%

23,597.71

7,617.16

0.00

N/A

06/06/28

--

5,294,394.70

5,286,777.54

04/06/26

18

30315050

RT

Roanoke

VA

Actual/360

5.240%

61,671.26

23,824.34

0.00

N/A

10/01/28

--

13,667,602.01

13,643,777.67

04/01/26

19

30501510

IN

Various

Various

Actual/360

4.760%

60,760.87

17,240.63

0.00

N/A

09/06/28

--

14,824,364.89

14,807,124.26

04/06/26

20

30315051

MU

Cincinnati

OH

Actual/360

5.320%

62,653.40

20,272.15

0.00

N/A

09/06/28

--

13,676,462.71

13,656,190.56

04/06/26

21

30501585

98

Pittsburgh

PA

Actual/360

5.990%

64,719.47

19,127.62

0.00

N/A

10/06/28

--

12,547,261.89

12,528,134.27

04/06/26

22

30315052

RT

Jackson

MS

Actual/360

4.997%

53,986.40

18,459.77

0.00

N/A

08/06/28

--

12,546,305.10

12,527,845.33

04/06/26

23

30314881

LO

Various

Various

Actual/360

5.000%

50,819.79

17,356.56

0.00

N/A

08/01/28

--

11,803,307.21

11,785,950.65

02/01/25

24

30315053

IN

Carlsbad

CA

Actual/360

4.640%

49,744.67

0.00

0.00

N/A

09/06/28

--

12,450,000.00

12,450,000.00

04/06/26

26

30501532

RT

Red Bluff

CA

Actual/360

5.265%

45,311.20

13,875.37

0.00

N/A

09/06/28

--

9,993,819.69

9,979,944.32

04/06/26

27

30315055

RT

Rolla

MO

Actual/360

5.040%

42,375.74

14,247.50

0.00

N/A

08/06/28

--

9,763,996.11

9,749,748.61

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal               Anticipated            Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

   City

State

Type

Rate

Interest

Principal

Adjustments           Repay Date

Date

Date

Balance

Balance

Date

29

30315057

RT

Chandler

AZ

Actual/360

4.690%

35,931.76

13,799.78

0.00

N/A

09/06/28

--

8,897,058.65

8,883,258.87

04/06/26

30

30315058

LO

Lake City

FL

Actual/360

5.070%

33,429.40

13,917.54

0.00

N/A

08/01/28

--

7,657,049.20

7,643,131.66

04/01/26

31

30315059

MU

Southlake

TX

Actual/360

5.220%

36,504.00

11,376.19

0.00

N/A

09/01/28

--

8,121,022.61

8,109,646.42

04/01/26

32

30315060

OF

San Diego

CA

Actual/360

4.520%

33,667.72

0.00

0.00

N/A

10/01/28

--

8,650,000.00

8,650,000.00

04/01/26

33

30501488

OF

St Louis

MO

Actual/360

5.396%

39,492.79

0.00

0.00

N/A

09/06/28

--

8,500,000.00

8,500,000.00

04/06/26

34

30315061

LO

Gainesville

FL

Actual/360

5.370%

34,636.69

12,934.37

0.00

N/A

08/01/28

--

7,490,363.57

7,477,429.20

04/01/26

36

30315062

LO

Santa Fe

NM

Actual/360

5.240%

27,750.57

10,860.34

0.00

N/A

08/06/28

--

6,150,089.80

6,139,229.46

04/06/26

37

30501552

RT

Fort Smith

AK

Actual/360

5.304%

28,591.13

9,305.30

0.00

09/06/28

06/06/32

--

6,259,328.50

6,250,023.20

04/06/26

38

30501560

MF

Scottsdale

AZ

Actual/360

4.779%

26,751.92

0.00

0.00

N/A

09/06/28

--

6,500,000.00

6,500,000.00

04/06/26

39

30501553

MU

Sandy

UT

Actual/360

4.857%

26,278.12

0.00

0.00

N/A

09/06/28

--

6,283,000.00

6,283,000.00

04/06/26

40

30315063

LO

Fort Pierce

FL

Actual/360

5.390%

25,616.94

9,439.73

0.00

N/A

09/06/28

--

5,519,240.67

5,509,800.94

04/06/26

41

30315064

RT

Pensacola

FL

Actual/360

5.040%

23,802.82

9,227.40

0.00

N/A

09/01/28

--

5,484,521.30

5,475,293.90

04/01/26

42

30315065

IN

Lewisburg

PA

Actual/360

5.260%

22,865.88

13,574.27

0.00

N/A

10/01/28

--

5,048,273.87

5,034,699.60

04/01/26

43

30315066

LO

Florence

KY

Actual/360

5.570%

24,100.98

12,995.51

0.00

N/A

10/10/28

--

5,024,818.55

5,011,823.04

04/10/26

44

30315067

LO

Brooksville

FL

Actual/360

6.470%

25,501.58

10,521.78

0.00

N/A

10/01/28

--

4,577,238.85

4,566,717.07

04/01/26

45

30315068

SS

Hackettstown

NJ

Actual/360

5.030%

20,574.10

0.00

0.00

N/A

09/01/28

--

4,750,000.00

4,750,000.00

04/01/26

46

30501356

OF

Las Vegas

NV

Actual/360

4.922%

17,555.55

7,717.52

0.00

N/A

08/06/28

--

4,142,034.25

4,134,316.73

04/06/26

47

30315069

LO

Travelers Rest

SC

Actual/360

5.810%

19,808.45

9,930.20

0.00

N/A

10/01/28

--

3,959,271.22

3,949,341.02

04/01/26

48

30315070

IN

Baytown

TX

Actual/360

5.570%

18,025.21

9,797.16

0.00

N/A

09/06/28

--

3,758,080.12

3,748,282.96

04/06/26

49

30315071

RT

Pompano Beach

FL

Actual/360

5.120%

18,076.44

0.00

0.00

N/A

07/06/28

--

4,100,000.00

4,100,000.00

04/06/26

51

30315073

LO

Norcross

GA

Actual/360

5.310%

13,886.52

8,115.42

0.00

N/A

10/01/28

--

3,036,963.84

3,028,848.42

04/01/26

52

30315074

RT

Coppell

TX

Actual/360

5.270%

10,790.77

4,152.19

0.00

N/A

09/06/28

--

2,377,840.08

2,373,687.89

04/06/26

53

30501489

SS

Yuma

AZ

Actual/360

5.105%

8,792.29

0.00

0.00

N/A

09/06/28

--

2,000,000.00

2,000,000.00

04/06/26

Totals

 

 

 

 

 

 

2,320,235.40

603,966.87

0.00

 

 

 

536,479,564.15

535,875,597.28

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1A1

13,733,936.65

13,658,464.38

01/01/25

12/31/25

01/12/26

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A3

13,733,936.65

13,658,464.38

01/01/25

12/31/25

01/12/26

1,598,695.08

0.00

0.00

0.00

0.00

0.00

 

 

1A6

13,733,936.65

13,658,464.38

01/01/25

12/31/25

01/12/26

1,278,956.06

0.00

0.00

0.00

0.00

0.00

 

 

2A1

4,118,744.57

3,855,889.47

07/01/24

06/30/25

03/11/26

0.00

35,793.12

108,191.12

328,349.59

0.00

0.00

 

 

2A2

4,118,744.57

3,855,889.47

07/01/24

06/30/25

03/11/26

0.00

29,081.92

266,784.05

266,784.05

0.00

0.00

 

 

2A3

4,118,744.57

3,855,889.47

07/01/24

06/30/25

03/11/26

0.00

22,370.70

205,218.51

205,218.51

0.00

0.00

 

 

2A4

4,118,744.57

3,855,889.47

07/01/24

06/30/25

03/11/26

0.00

14,093.54

129,287.69

129,287.69

0.00

0.00

 

 

3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

4

45,024,854.30

42,290,140.21

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

11/12/25

6,416,905.82

178,837.95

123,904.38

1,212,958.81

324,067.36

0.00

 

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

9

3,654,636.75

3,720,856.61

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

6,202,693.61

5,845,001.24

01/01/25

06/30/25

04/13/26

1,039,830.10

4,483.76

102,760.30

532,753.59

0.00

0.00

 

 

12

1,133,739.00

1,018,652.44

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

15

1,132,661.35

1,745,403.68

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,530,645.41

1,504,878.78

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17A4

8,145,058.05

7,872,893.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17A5

8,145,058.05

7,872,893.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,511,571.64

1,506,517.61

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,732,270.40

1,789,860.31

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,218,055.62

1,850,670.24

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,158,782.65

1,217,821.56

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,471,352.47

1,448,774.56

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,572,252.67

611,417.24

10/01/24

09/30/25

12/11/25

247,018.69

43,271.10

910,846.79

910,846.79

0.00

0.00

 

 

24

806,627.39

1,524,498.25

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,215,513.29

1,231,144.10

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,090,288.89

995,188.66

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

29

1,025,505.53

1,071,019.81

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

2,039,555.52

1,317,137.68

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

880,498.48

803,679.76

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,185,419.20

1,022,592.80

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

925,433.33

861,995.11

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

924,506.10

845,019.36

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

2,138,863.64

911,546.01

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

612,125.81

579,751.72

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

1,060,307.87

951,450.06

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

613,564.85

725,247.25

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

41

719,602.20

814,103.95

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

387,484.60

512,232.05

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

714,523.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

1,166,394.43

818,304.54

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

730,345.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

478,079.29

525,296.66

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

905,664.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

596,116.57

602,077.78

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

376,359.72

361,582.40

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

485,124.71

332,011.39

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

203,925.78

383,355.29

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

429,043.28

418,601.49

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

164,021,294.90

154,302,567.62

 

 

 

10,581,405.75

327,932.09

1,846,992.84

3,586,199.03

324,067.36

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 28

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

         30-59 Days

 

          60-89 Days

 

       90 Days or More

 

        Foreclosure

 

          REO

 

      Modifications

 

         Curtailments

 

        Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

      Balance

#

       Balance

#

    Balance

#

    Balance

#

        Balance

#

       Balance

#

      Amount

#

      Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

3

58,969,974.84

1

11,785,950.65

0

0.00

0

0.00

0

0.00

0

0.00

5.022251%

5.003623%

25

03/17/26

0

0.00

0

0.00

3

59,050,782.50

1

11,803,307.21

0

0.00

0

0.00

0

0.00

0

0.00

5.022497%

5.003868%

26

02/18/26

0

0.00

1

18,625,350.33

2

40,532,161.17

1

11,825,495.52

0

0.00

0

0.00

0

0.00

1

20,000,000.00

5.022810%

5.004180%

27

01/16/26

1

18,652,367.50

0

0.00

2

40,585,091.77

1

11,842,682.54

0

0.00

0

0.00

0

0.00

0

0.00

5.052807%

5.034301%

28

12/17/25

0

0.00

0

0.00

2

40,637,772.07

1

11,859,795.88

0

0.00

0

0.00

0

0.00

0

0.00

5.053006%

5.034500%

29

11/18/25

0

0.00

0

0.00

2

40,696,411.29

1

11,878,478.57

0

0.00

0

0.00

3

7,310,769.23

0

0.00

5.053224%

5.034716%

30

10/20/25

0

0.00

1

25,667,623.27

1

15,080,941.89

1

11,895,438.45

0

0.00

1

17,700,000.00

0

0.00

0

0.00

5.037918%

5.019452%

31

09/17/25

1

25,704,184.90

1

15,102,512.37

0

0.00

1

11,913,973.24

0

0.00

0

0.00

0

0.00

0

0.00

5.038147%

5.019680%

32

08/15/25

2

40,858,329.61

0

0.00

1

17,700,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.038362%

5.019895%

33

07/17/25

1

25,768,970.50

1

6,336,762.43

1

17,700,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.038576%

5.020107%

34

06/17/25

2

18,312,439.52

2

43,505,068.47

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.038810%

5.020340%

35

05/16/25

3

55,519,481.83

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.039020%

5.020550%

36

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 28

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

    Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

      Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

    Advances

Balance

Date

Code²

 

Date

Date

REO Date

7

30501448

07/06/25

8

6

 

123,904.38

1,212,958.81

769,384.80

25,768,970.50

08/08/24

2

 

 

 

 

11

30315044

11/06/25

4

6

 

102,760.30

532,753.59

0.00

18,708,646.60

10/27/25

2

 

 

 

 

2A1

30501362

12/06/25

3

3

 

108,191.12

328,349.59

0.00

15,039,826.59

10/16/25

13

 

 

 

 

Totals

 

 

 

 

 

334,855.80

2,074,061.99

769,384.80

59,517,443.69

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

         Total

        Performing

Non-Performing

            REO/Foreclosure

 

 

Past Maturity

 

31,130,650

31,130,650

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

498,494,924

427,738,999

     58,969,975

11,785,951

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

6,250,023

6,250,023

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

   Total

    Current

     30-59 Days

     60-89 Days

90+ Days

REO/Foreclosure

 

 

Apr-26

535,875,597

465,119,672

0

0

58,969,975

11,785,951

 

Mar-26

536,479,564

465,625,474

0

0

59,050,783

11,803,307

 

Feb-26

537,248,552

466,265,545

0

18,625,350

40,532,161

11,825,496

 

Jan-26

557,846,351

455,635,560

18,652,368

0

71,715,742

11,842,683

 

Dec-25

558,441,465

505,943,897

0

0

40,637,772

11,859,796

 

Nov-25

559,090,083

518,393,672

0

0

40,696,411

0

 

Oct-25

566,990,379

526,241,814

0

25,667,623

15,080,942

0

 

Sep-25

567,633,614

488,385,498

25,704,185

15,102,512

38,441,419

0

 

Aug-25

568,200,889

509,642,559

40,858,330

0

17,700,000

0

 

Jul-25

568,765,609

518,959,876

25,768,971

6,336,762

17,700,000

0

 

Jun-25

569,382,430

507,564,922

18,312,440

43,505,068

      0

 

0

 

May-25

569,941,828

514,422,346

55,519,482

0

      0

 

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 28

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

1A1

30501449

19,456,656.11

19,456,656.11

33,000,000.00

11/06/25

13,030,588.38

5.43000

12/31/25

09/06/23

I/O

1A3

30501451

6,485,552.04

6,485,552.04

33,000,000.00

11/06/25

13,030,588.38

5.43000

12/31/25

09/06/23

I/O

1A6

30501454

5,188,441.63

5,188,441.63

33,000,000.00

11/06/25

13,030,588.38

5.43000

12/31/25

09/06/23

I/O

2A1

30501362

14,954,123.39

15,039,826.59

70,200,000.00

07/31/25

3,810,489.47

1.23000

06/30/25

08/06/28

269

2A2

30501365

12,150,225.09

12,219,858.96

70,200,000.00

07/31/25

3,810,489.47

1.23000

06/30/25

08/06/28

269

2A3

30501366

9,346,326.91

9,399,891.43

70,200,000.00

07/31/25

3,810,489.47

1.23000

06/30/25

08/06/28

269

2A4

30501367

5,888,185.67

5,921,931.34

70,200,000.00

07/31/25

3,810,489.47

1.23000

06/30/25

08/06/28

269

7

30501448

25,452,695.26

25,768,970.50

37,700,000.00

06/20/18

2,387,378.38

1.29000

09/30/23

09/06/28

269

11

30315044

18,563,156.19

18,708,646.60

68,500,000.00

12/17/25

5,427,691.24

1.22000

06/30/25

08/06/28

269

22

30315052

12,527,845.33

12,527,845.33

20,700,000.00

06/11/18

1,289,563.56

1.48000

12/31/25

08/06/28

269

23

30314881

11,785,950.65

12,038,391.28

49,000,000.00

--

(45,491.51)

(0.02000)

09/30/25

08/01/28

269

Totals

 

141,799,158.27

142,756,011.81

555,700,000.00

 

63,392,864.69

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 28

 


 

 

             

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

Property

 

Transfer

Resolution

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

1A1

30501449

OF

CO

09/08/25

1

 

 

4/2/2026: Loan transferred into MLS Special Servicing 9/8/2025 due to maturity default. The borrower informed the servicer that it is unable to repay the loan due to TIAA (43% of NRA) plans to vacate in phases beginning 8/31/26; its lease

 

expires 1 2/2029. Additionally, HDR Engineering (9.4% of NRA) plans to vacate at lease exp 10/31/26. Collateral is a 36 story, 703,676 sf, Class A office building located in downtown Denver, CO along with an eight-story parking garage. The

 

UPB was partially paid do wn 11/2025 using excess cash. The borrower has requested an extension of the loan to provide time to negotiate a lease buy-out with TIAA. Midland continues to negotiate with the borrower to determine a path to pay

 

off the loan.

 

 

 

 

 

 

1A3

30501451

Various

Various

09/08/25

1

 

 

4/2/2026: Loan transferred into MLS Special Servicing 9/8/2025 due to maturity default. The borrower informed the servicer that it is unable to repay the loan due to TIAA (43% of NRA) plans to vacate in phases beginning 8/31/26; its lease

 

expires 1 2/2029. Additionally, HDR Engineering (9.4% of NRA) plans to vacate at lease exp 10/31/26. Collateral is a 36 story, 703,676 sf, Class A office building located in downtown Denver, CO along with an eight-story parking garage. The

 

UPB was partially paid do wn 11/2025 using excess cash. The borrower has requested an extension of the loan to provide time to negotiate a lease buy-out with TIAA. Midland continues to negotiate with the borrower to determine a path to pay

 

off the loan.

 

 

 

 

 

 

1A6

30501454

Various

Various

09/08/25

1

 

 

4/2/2026: Loan transferred into MLS Special Servicing 9/8/2025 due to maturity default. The borrower informed the servicer that it is unable to repay the loan due to TIAA (43% of NRA) plans to vacate in phases beginning 8/31/26; its lease

 

expires 1 2/2029. Additionally, HDR Engineering (9.4% of NRA) plans to vacate at lease exp 10/31/26. Collateral is a 36 story, 703,676 sf, Class A office building located in downtown Denver, CO along with an eight-story parking garage. The

 

UPB was partially paid do wn 11/2025 using excess cash. The borrower has requested an extension of the loan to provide time to negotiate a lease buy-out with TIAA. Midland continues to negotiate with the borrower to determine a path to pay

 

off the loan.

 

 

 

 

 

 

2A1

30501362

MF

IL

10/16/25

13

 

 

4.3.2026: Appraisal received and valuation was published. Updated BOV was also received. The borrower was transferred to Special Servicing [for the 2nd time] for payment default on or about 10/22/2025. The collateral consists of a 454-bed

 

(129 uni t) student housing building located at 59 East Van Buren Street in Chicago, Illinois. Asset Manager performed site inspection on 12/5/2025, and the property was observed to be in fair/satisfactory condition. Lender, through counsel filed

 

for Receivership with the court on 3.26.2026 and court ruling expected 4/15/2026. Ultimate resolution strategy entails executing a Receiver sale when appropriate.

 

2A2

30501365

Various

Various

10/16/25

13

 

 

4.3.2026: Appraisal received and valuation was published. Updated BOV was also received. The borrower was transferred to Special Servicing [for the 2nd time] for payment default on or about 10/22/2025. The collateral consists of a 454-bed

 

(129 uni t) student housing building located at 59 East Van Buren Street in Chicago, Illinois. Asset Manager performed site inspection on 12/5/2025, and the property was observed to be in fair/satisfactory condition. Lender, through counsel filed

 

for Receivership with the court on 3.26.2026 and court ruling expected 4/15/2026. Ultimate resolution strategy entails executing a Receiver sale when appropriate.

 

2A3

30501366

Various

Various

10/16/25

13

 

 

4.3.2026: Appraisal received and valuation was published. Updated BOV was also received. The borrower was transferred to Special Servicing [for the 2nd time] for payment default on or about 10/22/2025. The collateral consists of a 454-bed

 

(129 uni t) student housing building located at 59 East Van Buren Street in Chicago, Illinois. Asset Manager performed site inspection on 12/5/2025, and the property was observed to be in fair/satisfactory condition. Lender, through counsel filed

 

for Receivership with the court on 3.26.2026 and court ruling expected 4/15/2026. Ultimate resolution strategy entails executing a Receiver sale when appropriate.

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

 

2A4

30501367

Various

Various

10/16/25

13

 

 

 

 

4.3.2026: Appraisal received and valuation was published. Updated BOV was also received. The borrower was transferred to Special Servicing [for the 2nd time] for payment default on or about 10/22/2025. The collateral consists of a 454-bed

 

(129 uni t) student housing building located at 59 East Van Buren Street in Chicago, Illinois. Asset Manager performed site inspection on 12/5/2025, and the property was observed to be in fair/satisfactory condition. Lender, through counsel filed

 

for Receivership with the court on 3.26.2026 and court ruling expected 4/15/2026. Ultimate resolution strategy entails executing a Receiver sale when appropriate.

 

 

 

7

30501448

MF

NH

08/08/24

2

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.

 

 

 

 

 

 

11

30315044

RT

MD

10/27/25

2

 

 

 

 

4/13/2026 - The Loan transferred to Special Servicing as of 10/28/2025 for imminent default. The collateral consists of a 347,758 SF, five-story vertical urban power center located on Colesville Road in Downtown Silver Spring, Maryland,

 

approximate ly 6.6 miles north of Washington, D.C. Borrower relayed to the Lender that they do not plan to infuse equity to address outstanding payables. Borrower consented to a receiver, Spinoso, who is in place since 1/20/2026. An updated

 

appraisal is under review.

 

 

 

 

 

 

 

22

30315052

RT

MS

08/20/25

9

 

 

 

 

4/3/26: The Subject Property was reportedly constructed in 1997 and consists of an 18-unit, 221,127 NRA retail facility with four single-story retail strip buildings and one stand-alone vacant restaurant building, all located on two non-contiguous

 

parcels, cumulatively totaling approx. 16.478 acres in Jackson, MS. Loan was transferred into Special Servicing on 8/20/25 due to outstanding Excess Cash flow not being remitted to Lender. Legal counsel engaged. Borrower has executed a

 

prenegotiation lett er. Loan is currently due for the 4/6/26 payment. Borrower has submitted LOIs for vacant Conn''s space, lender reviewing. Appraisal is being reviewed. Lender reviewing with counsel to determine all loan compliance items.

 

23

30314881

LO

Various

03/25/25

2

 

 

 

 

4/13/2026 - This Loan transferred to SS on 3/27/2025 due to an Imminent Default. Loan is paid through January 2025. The Loan is secured by four (4) hospitality properties (i) 83-room Hampton Inn & Suites Nashville Smyrna located in Smyrna,

 

TN, (ii ) 112-room Hilton Garden Inn Nashville Smyrna, located in Smyrna, TN, (iii) 127-room Hyatt Place Phoenix North, located in Phoenix, AZ, and (iv) 139-room Aloft Broomfield, located in Broomfield, CO. A receiver is in place as of

 

September 2025 on three o f the hotels. Borrower has marketed the Aloft for sale and closing occurred in March 2026. Proceeds will be utilized to bring the loan current. The Receiver is preparing to commence the orderly liquidation of the

 

remaining three hotels later this year.

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

             Balance

Rate

         Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

1A1

30501449

0.00

3.85110%

0.00

3.85110%

8

06/14/24

06/14/24

06/27/24

1A3

30501451

0.00

3.85110%

0.00

3.85110%

8

06/14/24

06/14/24

06/27/24

1A6

30501454

0.00

3.85110%

0.00

3.85110%

8

06/14/24

06/14/24

06/27/24

2A1

30501362

0.00

5.52200%

0.00

5.52200%

10

10/04/21

10/04/21

12/07/21

2A2

30501365

0.00

5.52200%

0.00

5.52200%

9

10/04/21

10/04/21

01/27/22

2A3

30501366

0.00

5.52200%

0.00

5.52200%

9

10/04/21

10/04/21

01/27/22

2A4

30501367

0.00

5.52200%

0.00

5.52200%

9

10/04/21

10/04/21

01/27/22

11

30315044

20,000,000.00

5.01000%

20,000,000.00

5.01000%

8

06/01/20

06/05/20

06/08/20

13

30315045

0.00

4.65000%

0.00

4.65000%

10

08/01/25

08/01/25

09/19/25

15

30315046

15,800,000.00

4.74000%

15,800,000.00

4.74000%

8

06/29/20

06/01/20

08/10/20

16

30315047

0.00

5.45200%

0.00

5.45200%

8

08/19/21

08/19/21

08/27/21

23

30314881

12,700,000.00

5.00000%

12,700,000.00

5.00000%

8

06/25/21

06/25/21

07/07/21

25

30315054

10,990,399.52

5.63200%

10,990,399.52

5.63200%

10

05/06/20

05/06/20

05/06/20

25

30315054

0.00

5.63200%

0.00

5.63200%

8

02/02/21

12/04/20

02/10/21

28

30315056

9,685,289.40

5.63200%

9,685,289.40

5.63200%

10

05/06/20

05/06/20

05/06/20

28

30315056

0.00

5.63200%

0.00

5.63200%

8

02/02/21

12/04/20

02/10/21

34

30315061

8,244,199.07

5.37000%

8,244,199.07

5.37000%

10

12/01/20

12/01/20

02/18/21

43

30315066

5,834,448.00

5.57000%

5,834,448.00

5.57000%

10

05/04/20

05/08/20

05/08/20

47

30315069

4,546,148.12

5.81000%

4,546,148.12

5.81000%

10

04/13/21

09/01/20

04/29/21

51

30315073

3,545,038.12

5.31000%

3,545,038.12

5.31000%

8

05/22/20

05/01/20

05/29/20

Totals

 

91,345,522.23

 

91,345,522.23

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 28

 


 

 

                           

 

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

 

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

6A1

30501351

02/18/21

20,000,000.00

44,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

6A3

30501430

02/18/21

8,000,000.00

44,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

10

30315037

02/18/26

20,000,000.00

166,800,000.00

0.00

0.00

0.00

0.00

0.00

(718.85)

(718.85)

718.85

0.00%

50

30315072

01/18/22

3,747,873.14

6,900,000.00

0.63

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

51,747,873.14

261,700,000.00

0.63

0.00

0.00

0.00

0.00

(718.85)

(718.85)

718.85

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

6A1

30501351

02/25/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6A3

30501430

02/25/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10

30315037

02/25/26

0.00

0.00

0.00

0.00

0.00

718.85

0.00

0.00

718.85

50

30315072

01/25/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

718.85

0.00

0.00

718.85

Cumulative Totals

 

0.00

0.00

0.00

0.00

0.00

718.85

0.00

0.00

718.85

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

     Monthly

Liquidation

Work Out

    ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

1A1

0.00

0.00

(21,869.24)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1A3

0.00

0.00

(7,289.75)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1A6

0.00

0.00

(5,831.80)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A1

0.00

0.00

3,223.57

0.00

0.00

(17,319.26)

0.00

0.00

1.37

0.00

0.00

0.00

2A2

0.00

0.00

2,619.15

0.00

0.00

(14,071.90)

0.00

0.00

0.00

0.00

0.00

0.00

2A3

0.00

0.00

2,014.73

0.00

0.00

(10,824.53)

0.00

0.00

0.00

0.00

0.00

0.00

2A4

0.00

0.00

1,269.28

0.00

0.00

(6,819.46)

0.00

0.00

0.00

0.00

0.00

0.00

7

0.00

0.00

5,486.65

0.00

0.00

30,461.41

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

4,002.11

0.00

0.00

4,483.76

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

823.25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(49.49)

0.00

0.00

0.00

22

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

7.47

0.00

0.00

0.00

23

0.00

0.00

(25,508.88)

0.00

0.00

1,063.02

0.00

0.00

(3,431.61)

0.00

0.00

0.00

24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

4.05

0.00

0.00

0.00

42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11.71

0.00

0.00

0.00

43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13.72

0.00

0.00

0.00

44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(33.30)

0.00

0.00

0.00

51

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(320.84)

0.00

0.00

0.00

Total

0.00

0.00

(38,384.18)

0.00

823.25

(13,026.96)

0.00

0.00

(3,796.92)

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

(54,384.81)

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 UBS AG 08-16-2018 48000000.00000000 60 09-06-2023 0 .03850000 .03850000 3 1 60 10-06-2018 true 1 PP 3 154044.00000000 48000000.00000000 1 1 1 0 true true false false true 06-05-2023 .00000000 .00000000 1670 Broadway 1670 Broadway Denver CO 80202 Denver OF 709696 703654 1980 2018 239500000.00000000 MAI 07-03-2018 33000000.00000000 11-06-2025 MAI .87000000 .83610000 6 11-06-2020 X 06-30-2018 01-01-2025 12-31-2025 23323122.99000000 25466115.94000000 10338887.60000000 11807651.56000000 12984235.39000000 13658464.38000000 12843504.52000000 13030588.38000000 UW CREFC 2400964.79000000 4.26000000 5.68870000 4.22000000 5.42720000 F F 02-28-2026 false false 31130649.78000000 103236.24000000 .03851100 .00015150 103236.24000000 .00000000 .00000000 31130649.78000000 31130649.78000000 04-06-2026 false .00000000 .00000000 .00000000 4 09-08-2025 false .00000000 1 06-14-2024 98 .00000000 09-06-2025 .00000000 Prospectus Loan ID 2 03-12-2026 04-13-2026 UBS AG 07-27-2018 45300000.00000000 120 08-06-2028 360 .05520000 .05520000 3 1 36 09-06-2018 true 1 WL 5 208455.50000000 45300000.00000000 1 1 1 0 true true false false true 04-05-2028 .00000000 .00000000 The Buckingham 59 E. Van Buren Street Chicago IL 60605 Cook MF 151739 454 454 1927 2007 71700000.00000000 MAI 07-10-2018 70200000.00000000 07-31-2025 98 .98000000 .79270000 6 11-06-2020 X 05-31-2018 07-01-2024 06-30-2025 6278520.26000000 7153170.01000000 2120145.80000000 3297280.54000000 4158374.46000000 3855889.47000000 4112974.46000000 3810489.47000000 UW CREFC 3094008.60000000 1.64000000 1.24620000 1.62000000 1.23160000 F F false false 42395104.04000000 257834.05000000 .05522000 .00015150 201591.07000000 56242.98000000 .00000000 42581508.32000000 42338861.06000000 12-06-2025 false 929639.84000000 .00000000 .00000000 3 10-16-2025 false .00000000 13 10-04-2021 8 .00000000 .00000000 08-06-2028 .00000000 Prospectus Loan ID 3 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 09-05-2018 33750000.00000000 120 09-06-2028 360 .04790000 .04790000 3 1 60 10-06-2018 true 1 WL 5 134718.75000000 33750000.00000000 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Defeased SE 276533 51000000.00000000 MAI 07-20-2018 .79000000 3 11-06-2020 F 06-30-2018 6180632.00000000 2571653.00000000 3608978.00000000 3277139.00000000 UW 2.20000000 2.00000000 F false false 32466074.88000000 176870.61000000 .04790000 .00015150 133913.54000000 42957.07000000 .00000000 32423117.81000000 32423117.81000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 4 03-12-2026 04-13-2026 SOCIETE GENERALE; BARCLAYS BANK PLC; DEUTSCHE BANK AG, NEW YORK BRANCH 07-12-2018 30000000.00000000 120 08-01-2028 0 .04280000 .04280000 3 1 120 09-01-2018 true 1 A1 3 106937.50000000 30000000.00000000 1 1 1 0 true true false false false 01-31-2028 .00000000 .00000000 Christiana Mall 132 Christiana Mall Newark DE 19702 New Castle RT 1267889 779084 1978 2014 1040000000.00000000 MAI 06-05-2018 1040000000.00000000 06-05-2018 MAI .98000000 .95430000 6 11-01-2020 N MACYS (Non Collateral Tenant 215,000 SF) 215000 12-31-2028 JCPENNY (Non-Collateral Tenant 158,000 SF) 158000 12-31-2028 TARGET 145312 12-31-2036 05-31-2018 01-01-2025 09-30-2025 56260021.92000000 52832258.66650000 9514932.00000000 10542118.45350000 46745090.00000000 42290140.21300000 46104564.00000000 41649614.21300000 UW CREFC 23918354.13330000 3.19000000 1.76810000 3.15000000 1.74130000 F F 09-20-2025 false false 30000000.00000000 110502.08000000 .04277500 .00015150 110502.08000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 5 03-12-2026 04-13-2026 UBS AG 07-06-2018 28000000.00000000 60 07-06-2023 0 .03670000 .03670000 3 1 60 08-06-2018 true 1 PP 3 85698.67000000 28000000.00000000 1 1 0 true true true false false 08-05-2020 03-05-2023 03-05-2023 Wyvernwood Garden Apartments 1175 1939 205000000.00000000 MAI 05-09-2018 .98000000 6 05-31-2018 16811387.04000000 6128650.34000000 10682736.70000000 10306736.70000000 UW 3.68000000 3.55000000 F false false .00000000 .00000000 .00000000 .00000000 false false 5 07-11-2023 Prospectus Loan ID 6 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 08-15-2018 28000000.00000000 120 09-05-2028 360 .04860000 .04860000 3 1 60 10-05-2018 true 1 PP 5 113446.67000000 28000000.00000000 1 1 0 true true true false false 11-04-2020 06-04-2028 06-04-2028 Pier 1 Imports Headquarters 409977 2004 86000000.00000000 MAI 06-22-2018 1.00000000 6 11-05-2020 06-30-2018 11042494.00000000 5762480.07000000 5280013.93000000 4808540.38000000 UW 1.95000000 1.77000000 F false false .00000000 .00000000 .00000000 .00000000 false false 3 01-27-2021 Prospectus Loan ID 7 03-12-2026 04-13-2026 UBS AG 08-20-2018 27200000.00000000 120 09-06-2028 360 .05520000 .05520000 3 1 36 10-06-2018 true 1 WL 5 125011.43000000 27200000.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Village at Beech HIll 120 Beech Hill Avenue Manchester NH 03103 Hillsborough MF 277568 320 320 1973 37700000.00000000 MAI 06-20-2018 37700000.00000000 06-20-2018 MAI .96000000 6 11-06-2020 X 05-31-2018 4300436.58000000 1808172.09000000 2492264.49000000 2412264.49000000 UW CREFC 1.64000000 1.59000000 F F false false 25486353.53000000 154698.28000000 .05515210 .00015150 121040.01000000 33658.27000000 .00000000 25768970.50000000 25452695.26000000 07-06-2025 false 1212958.81000000 324067.36000000 445317.44000000 3 08-08-2024 false .00000000 2 Prospectus Loan ID 8 03-12-2026 04-13-2026 UBS AG 09-07-2018 21700000.00000000 120 09-06-2028 360 .05000000 .05000000 3 1 0 10-06-2018 true 1 WL 2 116546.00000000 21673947.00000000 1 1 0 false true false false false 06-05-2028 .00000000 .00000000 Defeased SE 188197 31000000.00000000 MAI 07-20-2018 .87000000 3 11-06-2020 F 07-31-2018 3492012.00000000 949124.06000000 2542887.94000000 2310212.31000000 UW 1.82000000 1.65000000 F false false 18993514.89000000 116546.00000000 .05004200 .00015150 81846.33000000 34699.67000000 .00000000 18958815.22000000 18958815.22000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 9 03-12-2026 04-13-2026 UBS AG 09-05-2018 21000000.00000000 120 09-06-2028 360 .05360000 .05360000 3 1 12 10-06-2018 true 1 PP 5 93857.75000000 21000000.00000000 1 1 1 0 true true true false false 11-05-2019 04-05-2028 04-05-2028 .00000000 .00000000 6509-6519 Barry Road 6509-6519 Barry Road 8341-8321, 8201-8111, 8101 Roanridge Road Kansas City MO 64151 Platte RT 245037 245037 1997 45300000.00000000 MAI 06-13-2018 45300000.00000000 06-13-2018 MAI .95000000 1.00000000 6 X AMC Theaters (t0000202) 89290 12-31-2027 Painted Tree (t0000641) 36572 04-30-2034 Ross (t0000207) 33859 01-31-2029 07-31-2018 01-01-2025 12-31-2025 4459858.00000000 5129191.76000000 1344668.65000000 1408335.15000000 3115189.84000000 3720856.61000000 3027752.09000000 3633418.61000000 UW CREFC 2080380.48000000 1.85000000 1.78850000 1.80000000 1.74650000 F F 12-31-2025 false false 18923694.97000000 117440.83000000 .05363300 .00015150 87397.14000000 30043.69000000 .00000000 18893651.28000000 18893651.28000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 10 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 09-07-2018 20000000.00000000 120 10-06-2028 0 .05850000 .05850000 3 1 120 11-06-2018 true 1 PP 3 .00000000 20000000.00000000 1 7 0 true true false false false 08-05-2028 1515 Broad Street 290009 1968 61150000.00000000 MAI 08-01-2018 1.00000000 6 11-06-2020 05-31-2018 7038379.02000000 3109138.49000000 3929240.53000000 3610826.16000000 UW 1.54000000 1.45000000 F 140 Centennial Avenue 86860 1969 23600000.00000000 MAI 07-31-2018 1.00000000 6 11-06-2020 05-31-2018 2621833.27000000 1112696.61000000 1509136.66000000 1469449.82000000 UW 1.54000000 1.45000000 F 675 Central Avenue 72736 1955 16150000.00000000 MAI 08-01-2018 .94000000 6 11-06-2020 05-31-2018 1694133.41000000 606653.88000000 1087479.53000000 1039208.99000000 UW 1.54000000 1.45000000 F 275 Centennial Avenue 56150 1973 15500000.00000000 MAI 07-30-2018 1.00000000 6 11-06-2020 05-31-2018 1096032.46000000 244713.06000000 851319.40000000 826927.57000000 UW 1.54000000 1.45000000 F 691 Central Avenue 47782 1957 10650000.00000000 MAI 08-01-2018 1.00000000 6 11-06-2020 05-31-2018 1438063.47000000 622574.86000000 815488.61000000 762928.41000000 UW 1.54000000 1.45000000 F 80 Kingsbridge Road 30963 1974 3700000.00000000 MAI 07-30-2018 1.00000000 6 11-06-2020 05-31-2018 491599.18000000 283435.68000000 208163.50000000 193653.18000000 UW 1.54000000 1.45000000 F 20 Kingsbridge Road 56483 1974 12000000.00000000 MAI 07-30-2018 .47000000 6 11-06-2020 05-31-2018 769178.04000000 664050.79000000 105127.25000000 80877.38000000 UW 1.54000000 1.45000000 F false false .00000000 .00000000 .00000000 .00000000 false false .00000000 6 01-23-2026 Prospectus Loan ID 11 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 07-20-2018 20000000.00000000 120 08-06-2028 360 .05010000 .05010000 3 1 36 09-06-2018 true 1 PP 5 83500.00000000 20000000.00000000 1 1 1 0 true true true false true 08-05-2020 02-05-2028 02-05-2028 .00000000 .00000000 Ellsworth Place 8661 Colesville Road Silver City MD 20910 Montgomery RT 342049 347758 1947 2015 95900000.00000000 MAI 06-21-2018 68500000.00000000 12-17-2025 MAI .92000000 .94790000 6 X BURLINGTON COAT FACTORY 65096 02-28-2026 DAVE & BUSTERS 41975 01-31-2032 MARSHALLS 27771 06-30-2027 05-31-2018 01-01-2025 06-30-2025 10153983.00000000 10578444.00000000 3226042.00000000 4733442.76000000 6927941.00000000 5845001.24000000 6510631.00000000 5427691.24000000 UW CREFC 4449945.00000000 1.98000000 1.31350000 1.86000000 1.21970000 F F 06-30-2025 false false 18590440.52000000 107486.59000000 .05010000 .00015150 80202.26000000 27284.33000000 .00000000 18708646.60000000 18563156.19000000 11-06-2025 false 532753.59000000 .00000000 .00000000 3 10-27-2025 false .00000000 2 06-05-2020 98 .00000000 08-06-2028 .00000000 Prospectus Loan ID 12 03-12-2026 04-13-2026 UBS AG 09-10-2018 18000000.00000000 120 09-06-2028 0 .04820000 .04820000 3 1 120 10-06-2018 true 1 WL 3 72225.00000000 18000000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Wendland Plaza 901-1101 South Fort Hood Street Killeen TX 76541 Bell RT 205224 205224 1979 31800000.00000000 MAI 07-01-2018 31800000.00000000 07-01-2018 MAI .97000000 .51700000 6 11-06-2020 X Tse Killeen LLC 44580 09-30-2029 Undefeated Tribe Killeen, LLC 27587 12-31-2040 Dollar Tree 10500 04-30-2030 06-30-2018 01-01-2025 12-31-2025 2617936.37000000 1668676.36000000 415546.32000000 650023.92000000 2202390.05000000 1018652.44000000 2052468.68000000 868730.44000000 UW CREFC 878737.50000000 2.51000000 1.15920000 2.34000000 .98860000 F F 12-31-2025 false false 18000000.00000000 74632.50000000 .04815000 .00015150 74632.50000000 .00000000 .00000000 18000000.00000000 18000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 09-05-2024 07-03-2025 false .00000000 8 Prospectus Loan ID 13 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 07-17-2018 17700000.00000000 120 08-06-2028 0 .04650000 .04650000 3 1 120 09-06-2018 true 1 WL 3 68587.50000000 17700000.00000000 1 1 0 true true false false true 05-05-2028 .00000000 .00000000 Defeased SE 126585 31600000.00000000 MAI 06-12-2018 1.00000000 3 11-06-2020 F 05-31-2018 2645809.93000000 661914.11000000 1983895.82000000 1823132.87000000 UW 2.38000000 2.18000000 F false false 17700000.00000000 70873.75000000 .04650000 .00035150 70873.75000000 .00000000 .00000000 17700000.00000000 17700000.00000000 04-06-2026 false .00000000 .00000000 4221.52000000 0 05-07-2025 08-13-2025 false .00000000 8 08-01-2025 98 .00000000 08-06-2028 .00000000 Prospectus Loan ID 14 03-12-2026 04-13-2026 UBS AG 09-07-2018 17000000.00000000 120 09-06-2028 360 .05990000 .05990000 3 1 0 10-06-2018 true 1 WL 2 101814.32000000 16983044.00000000 1 1 0 false true true false false 11-05-2018 06-05-2028 06-05-2028 121 East Maryland Street Parking Garage 800 1987 28800000.00000000 MAI 06-20-2018 1.00000000 6 05-31-2018 2304838.00000000 610032.59000000 1694805.42000000 1654805.42000000 UW 1.39000000 1.35000000 F false false .00000000 .00000000 .00000000 .00000000 false false 9 08-10-2019 Prospectus Loan ID 15 03-12-2026 04-13-2026 SOCIETE GENERALE 08-16-2018 15800000.00000000 120 09-01-2028 360 .04740000 .04740000 3 1 36 10-01-2018 true 1 WL 5 62410.00000000 15800000.00000000 1 2 2 0 true true true false true 10-31-2020 04-30-2028 04-30-2028 .00000000 .00000000 Hilton Garden Inn 8615 US Highway 24 West Fort Wayne IN 46804 Allen LO 84 84 2002 15800000.00000000 MAI 04-07-2018 15800000.00000000 04-07-2018 MAI .79000000 .77900000 6 11-01-2020 N 05-31-2018 01-01-2025 12-31-2025 3638793.63000000 3444674.14000000 2226684.36000000 2595498.50000000 1412109.27000000 849175.64000000 1230169.58000000 676941.94000000 UW CREFC 555474.51000000 3.39000000 1.52870000 2.95000000 1.21870000 F F Homewood Suites 8621 US Highway 24 West Fort Wayne IN 46804 Allen LO 79 79 2011 12300000.00000000 MAI 04-07-2018 12300000.00000000 04-07-2018 MAI .83000000 6 11-01-2020 N 05-31-2018 01-01-2025 12-31-2025 2948417.73000000 3092051.88000000 1789945.79000000 2195823.84000000 1158471.94000000 896228.04000000 1011051.05000000 741625.44000000 UW CREFC 432426.33000000 3.39000000 2.07260000 2.95000000 1.71500000 F F false false 14653290.95000000 82325.07000000 .04740000 .00015150 59809.85000000 22515.22000000 .00000000 14630775.73000000 14630775.73000000 04-01-2026 false .00000000 .00000000 .00000000 0 04-17-2020 08-10-2020 false .00000000 8 06-01-2020 98 .00000000 .00000000 09-01-2028 Prospectus Loan ID 16 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 09-07-2018 15800000.00000000 120 10-06-2028 360 .05450000 .05450000 3 1 0 11-06-2018 true 1 WL 2 .00000000 15800000.00000000 1 1 1 0 false true false false true 06-05-2028 .00000000 .00000000 Arizona Pavilions West 5947 West Arizona Pavilions Drive 8020,8024,8028,8030,8040 & 8050 N. Contaro Road Marana AZ 85743 Pima RT 101034 100879 2017 21610000.00000000 MAI 10-01-2018 21610000.00000000 10-01-2018 MAI 1.00000000 1.00000000 6 11-06-2020 N ROSS 27331 12-31-2028 TJX 27155 03-10-2027 BANNER HEALTH 21155 09-30-2030 06-30-2018 10-01-2024 09-30-2025 2124075.29000000 2013731.00000000 717930.26000000 508852.22000000 1406145.03000000 1504878.78000000 1335529.73000000 1434263.78000000 UW CREFC 1070824.92000000 1.31000000 1.40530000 1.25000000 1.33940000 F F 09-30-2025 false false 13998318.84000000 89235.41000000 .05452000 .00035150 65719.00000000 23516.41000000 .00000000 13974802.43000000 13974802.43000000 04-06-2026 false .00000000 .00000000 1500.00000000 0 false .00000000 08-19-2021 98 .00000000 10-06-2028 Prospectus Loan ID 17 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 06-05-2018 15700000.00000000 120 06-06-2028 360 .05180000 .05180000 3 1 36 07-06-2018 true 1 PP 5 67719.33000000 15700000.00000000 1 1 1 4 true true false false false 04-05-2028 .00000000 .00000000 Riverwalk Buildings 354 Merrimack Street Lawrence MA 01843 Essex OF 649726 630379 1901 2007 117000000.00000000 MAI 04-23-2018 117000000.00000000 04-23-2018 MAI .93000000 .89390000 6 11-06-2020 N Select One Construction 28412 04-30-2033 Salvatore's 27586 12-31-2027 Revvity Health Sciences (Formerly Nexcelom) 26806 12-31-2029 03-31-2018 01-01-2025 12-31-2025 10828207.23000000 12477970.00000000 3385984.22000000 4605077.00000000 7442223.01000000 7872893.00000000 7127033.51000000 7557703.00000000 UW CREFC 5303241.48000000 1.76000000 1.48450000 1.68000000 1.42510000 F F 12-31-2025 false false 14582807.06000000 85977.79000000 .05176000 .00015150 64997.20000000 20980.59000000 .00000000 14561826.47000000 14561826.47000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 18 03-12-2026 04-13-2026 SOCIETE GENERALE 09-07-2018 15500000.00000000 120 10-01-2028 360 .05240000 .05240000 3 1 0 11-01-2018 true 1 WL 2 .00000000 15500000.00000000 1 1 1 5 false true false false false 06-30-2028 .00000000 .00000000 Valley View Shopping Center 1900-1920 Valley View Boulevard Northwest Roanoke VA 24012 Roanoke RT 120460 120460 1987 2018 22200000.00000000 MAI 04-06-2018 22200000.00000000 04-06-2018 MAI 1.00000000 1.00000000 6 11-01-2020 N Dick's Sporting Goods, Inc. 47700 01-31-2029 Gabe's Store# 88 33712 06-30-2028 Michaels 24603 02-28-2028 12-31-2017 01-01-2025 09-30-2025 1906964.58000000 1917844.25330000 479635.94000000 411326.64330000 1427328.65000000 1506517.61000000 1355282.65000000 1434471.61000000 UW CREFC 1025947.20000000 1.39000000 1.46840000 1.32000000 1.39820000 F F 09-30-2025 false false 13667602.01000000 85495.60000000 .05240000 .00015150 61671.26000000 23824.34000000 .00000000 13643777.67000000 13643777.67000000 04-01-2026 false .00000000 .00000000 1500.00000000 0 false .00000000 Prospectus Loan ID 19 03-12-2026 04-13-2026 UBS AG 08-27-2018 14936000.00000000 120 09-06-2028 360 .04760000 .04760000 3 1 84 10-06-2018 true 1 WL 5 59243.64000000 14936000.00000000 1 6 6 0 true true false false false 05-05-2028 .00000000 .00000000 5100 Underwood Rd 5100 Underwood Rd Pasadena TX 77507 Harris IN 27505 27505 2005 8000000.00000000 MAI 07-20-2018 8000000.00000000 07-20-2018 MAI 1.00000000 6 11-06-2020 X Quala - Pasadena 27505 06-30-2038 UW CREFC 2.22000000 2.11000000 F C 10-01-2018 1861 Terry Dr 1861 Terry Dr Joliet IL 60436 Will IN 25566 25566 2000 4100000.00000000 MAI 07-23-2018 .00000000 07-23-2018 MAI 1.00000000 6 11-06-2020 X Quala - Joliet 25566 06-30-2038 UW CREFC 2.22000000 2.11000000 F C 10-01-2018 4150 Highway 30 4150 Highway 30 St Gabriel LA 70776 Iberville Parish IN 17259 17259 1990 2013 3500000.00000000 MAI 07-24-2018 3500000.00000000 07-24-2018 MAI 1.00000000 6 11-06-2020 X Quala - St. Gabriel 17259 06-30-2038 UW CREFC 2.22000000 2.11000000 F C 10-01-2018 345 Waconia Ct SW 345 Waconia Ct SW Cedar Rapids IA 52404 Linn IN 14617 14617 1986 2017 2800000.00000000 MAI 07-25-2018 2800000.00000000 07-25-2018 MAI 1.00000000 6 11-06-2020 X Quala - Cedar Rapids 14617 06-30-2038 UW CREFC 2.22000000 2.11000000 F C 10-01-2018 1650 North St 1650 North St Neenah WI 54956 Winnebago IN 12328 12328 1994 3300000.00000000 MAI 07-23-2018 3300000.00000000 07-23-2018 MAI 1.00000000 6 11-06-2020 X Quala - Neenah 12328 06-30-2038 UW CREFC 2.22000000 2.11000000 F C 12-31-2020 Quala Portfolio 202 Commerce Dr Saraland AL 36571 Mobile OF 96444 5895 1998 860000.00000000 MAI 07-23-2018 860000.00000000 07-23-2018 MAI 1.00000000 1.00000000 6 11-06-2020 X NM QLA LP 96444 08-31-2044 01-01-2025 12-31-2025 1878013.00000000 88152.69000000 1789860.31000000 1710477.31000000 UW CREFC 775096.43000000 2.22000000 2.30920000 2.11000000 2.20680000 F C 12-31-2025 false false 14824364.89000000 78001.50000000 .04759800 .00015150 60760.87000000 17240.63000000 .00000000 14807124.26000000 14807124.26000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 20 03-12-2026 04-13-2026 UBS AG 09-04-2018 14900000.00000000 120 09-06-2028 360 .05320000 .05320000 3 1 24 10-06-2018 true 1 WL 5 66056.67000000 14900000.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Linden Pointe 4801-4805 Montgomery Road Cincinnati OH 45212 Hamilton MU 120736 121304 2006 20800000.00000000 MAI 04-19-2018 20800000.00000000 04-19-2018 MAI .94000000 1.00000000 6 11-06-2020 N Riverhills Healthcar ( t0005476 ) 17265 04-30-2026 Riverhills Healthcar 16712 05-31-2026 Susquehanna Radio Co ( t0002432 16288 05-31-2029 06-30-2018 01-01-2025 09-30-2025 2617429.36000000 3185653.38670000 1047859.33000000 1334983.14670000 1569570.03000000 1850670.24000000 1430070.43000000 1692975.13340000 UW CREFC 995106.66670000 1.95000000 1.85980000 1.78000000 1.70130000 F F 09-30-2025 false false 13676462.71000000 82925.55000000 .05320000 .00063900 62653.40000000 20272.15000000 .00000000 13656190.56000000 13656190.56000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 21 03-12-2026 04-13-2026 UBS AG 09-12-2018 14000000.00000000 120 10-06-2028 360 .05990000 .05990000 3 1 0 11-06-2018 true 1 WL 2 .00000000 14000000.00000000 1 1 1 0 false true false false false 07-05-2028 .00000000 .00000000 Manor Parking Garage 564 Forbes Ave, Unit 2 Pittsburgh PA 15219 Allegheny 98 198000 1060 1060 1958 1985 25825000.00000000 MAI 07-23-2018 25825000.00000000 07-23-2018 MAI 1.00000000 1.00000000 6 11-06-2020 N Manor Parking Garage 198000 12-31-2026 05-31-2018 01-01-2025 12-31-2025 1574743.00000000 1572447.00000000 174788.00000000 354625.44000000 1399955.00000000 1217821.56000000 1368950.00000000 1186816.56000000 UW CREFC 1006165.08000000 1.39000000 1.21040000 1.36000000 1.17950000 F F false false 12547261.89000000 83847.09000000 .05990000 .00015150 64719.47000000 19127.62000000 .00000000 12528134.27000000 12528134.27000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 22 03-12-2026 04-13-2026 UBS AG 08-03-2018 13500000.00000000 120 08-06-2028 360 .05000000 .05000000 3 1 36 09-06-2018 true 1 WL 5 56216.25000000 13500000.00000000 1 1 1 0 true true false false false 05-05-2028 .00000000 .00000000 County Line Plaza 1053 East County Line Road Jackson MS 39211 Hinds RT 221127 221127 1997 20700000.00000000 MAI 06-11-2018 20700000.00000000 06-11-2018 MAI .85000000 .63490000 6 11-06-2020 N Burlington Coat Factory of Mississippi, LLC 50280 02-28-2027 K&G Men's company LLC 25000 03-31-2034 Shoe Carnival, Inc. 16000 12-31-2027 05-31-2018 01-01-2025 12-31-2025 2482688.53000000 2208490.44000000 720590.40000000 759715.88000000 1762098.14000000 1448774.56000000 1717872.74000000 1289563.56000000 UW CREFC 869354.04000000 2.58000000 1.66650000 2.51000000 1.48340000 F F 12-31-2025 false false 12546305.10000000 72446.17000000 .04997000 .00015150 53986.40000000 18459.77000000 .00000000 12527845.33000000 12527845.33000000 04-06-2026 false .00000000 .00000000 .00000000 0 08-20-2025 false .00000000 9 Prospectus Loan ID 23 03-12-2026 04-13-2026 SOCIETE GENERALE 07-23-2018 12700000.00000000 120 08-01-2028 360 .05000000 .05000000 3 1 36 09-01-2018 true 1 PP 5 52916.67000000 12700000.00000000 1 4 4 0 true true true false true 10-31-2020 03-31-2028 03-31-2028 .00000000 .00000000 Hilton Garden Inn Nashville Smyrna 2631 Highwood Blvd Smyrna TN 37167 Rutherford LO 71005 112 112 2006 2015 23000000.00000000 MAI 05-02-2018 10000000.00000000 05-20-2025 MAI .82000000 .57800000 6 11-01-2020 N 04-30-2018 10-01-2024 09-30-2025 4922749.00000000 13138175.01000000 2891789.74000000 12526757.77000000 2030959.26000000 611417.24000000 1784821.81000000 -45491.51000000 UW CREFC 2976139.08000000 2.59000000 .20540000 2.21000000 -.01530000 F C Aloft Hotel Broomfield 8300 Arista Place Broomfield CO 80021 Broomfield LO 93816 139 139 2009 2016 20500000.00000000 MAI 05-30-2018 16000000.00000000 06-01-2021 MAI .80000000 6 11-01-2020 N 04-30-2018 5854407.41000000 4119925.78000000 1734481.63000000 1441761.26000000 UW CREFC 2.59000000 2.21000000 F C Hampton Inn Nashville Smyrna 2573 Highwood Blvd Smyrna TN 37167 Rutherford LO 46921 83 83 2005 2015 16000000.00000000 MAI 05-02-2018 12000000.00000000 06-01-2021 MAI .84000000 6 11-01-2020 N 04-30-2018 3309629.45000000 1930274.32000000 1379355.13000000 1213873.66000000 UW CREFC 2.59000000 2.21000000 F C Hyatt Place Phoenix North 10838 N 25th Ave Phoenix AZ 85029 Maricopa LO 120226 127 127 1998 2016 16000000.00000000 MAI 05-08-2018 11000000.00000000 06-01-2021 MAI .80000000 6 11-01-2020 N 04-30-2018 3876593.00000000 2958248.58000000 918344.42000000 724514.77000000 UW CREFC 2.59000000 2.21000000 F C false false 11803307.21000000 68176.35000000 .05000000 .00015150 50819.79000000 17356.56000000 .00000000 12038391.28000000 11785950.65000000 02-01-2025 false 910846.79000000 .00000000 .00000000 0 03-25-2025 false .00000000 2 06-25-2021 98 .00000000 .00000000 08-01-2028 Prospectus Loan ID 24 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 08-17-2018 12450000.00000000 120 09-06-2028 0 .04640000 .04640000 3 1 120 10-06-2018 true 1 WL 3 48140.00000000 12450000.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Ocean Point 5411, 5421, 5431, 5441 and 5451 Avenida Encinas Carlsbad CA 92008 San Diego IN 83774 82798 1985 2016 21300000.00000000 MAI 06-19-2018 21300000.00000000 06-19-2018 MAI .93000000 .81530000 6 11-06-2020 N Pear Hearth Labs 9891 11-30-2029 Hustedt Sherrer Enterprises, LLC 6500 01-31-2029 Premier Pools 5260 04-30-2029 06-30-2018 01-01-2025 12-31-2025 1922704.00000000 2097959.15000000 435377.00000000 573460.90000000 1487327.00000000 1524498.25000000 1390558.00000000 1427728.25000000 UW CREFC 585703.37200000 2.54000000 2.60290000 2.37000000 2.43760000 F F 12-31-2025 false false 12450000.00000000 49744.67000000 .04640000 .00015150 49744.67000000 .00000000 .00000000 12450000.00000000 12450000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 25 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 09-07-2018 11200000.00000000 60 10-06-2023 360 .05630000 .05630000 3 1 0 11-06-2018 true 1 WL 2 .00000000 11200000.00000000 1 1 0 false true false false true 05-05-2023 Residence Inn Chicago Deerfield 128 1989 16000000.00000000 MAI 06-01-2018 .72000000 6 11-06-2020 06-30-2018 4549063.10000000 2884185.57000000 1664877.53000000 1482915.01000000 UW 2.15000000 1.92000000 F false false .00000000 .00000000 .00000000 .00000000 false false 2 09-07-2023 Prospectus Loan ID 26 03-12-2026 04-13-2026 UBS AG 08-31-2018 10700000.00000000 120 09-06-2028 360 .05270000 .05270000 3 1 36 10-06-2018 true 1 WL 5 46948.03000000 10700000.00000000 1 1 1 0 true true true false false 10-05-2020 06-05-2028 06-05-2028 .00000000 .00000000 Belle Mill Landing 84-146 Belle Mill Road Red Bluff CA 96080 Tehama RT 120224 115885 1982 15200000.00000000 MAI 06-14-2018 15200000.00000000 06-14-2018 MAI .86000000 .86350000 6 X Food Maxx (Store #476) 46025 12-10-2034 Goodwill Industries of Sacramento 28984 02-29-2032 Aaron Rents 4575 12-31-2026 07-31-2018 01-01-2025 12-31-2025 1325735.00000000 1788915.74000000 311448.00000000 557771.64000000 1014287.00000000 1231144.10000000 959526.00000000 1176383.10000000 UW CREFC 710238.84000000 1.78000000 1.73340000 1.68000000 1.65630000 F F 12-31-2025 false false 9993819.69000000 59186.57000000 .05265200 .00015150 45311.20000000 13875.37000000 .00000000 9979944.32000000 9979944.32000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 27 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 07-26-2018 10500000.00000000 120 08-06-2028 360 .05040000 .05040000 3 1 36 09-06-2018 true 1 WL 5 44100.00000000 10500000.00000000 1 1 1 0 true true true false false 08-05-2020 05-05-2028 05-05-2028 .00000000 .00000000 Westside Market Place Shopping Center 1501-1575 Westside Drive Rolla MO 65401 Phelps RT 119200 119204 2018 17800000.00000000 MAI 06-26-2018 17800000.00000000 06-26-2018 MAI 1.00000000 1.00000000 6 X ACADEMY SPORTS #298 62944 04-30-2033 Ti MAXX #1523 20000 04-30-2028 PETSMART #2785 18256 03-31-2028 01-01-2025 09-30-2025 1380557.00000000 1245162.21330000 359787.00000000 249973.55000000 1020770.00000000 995188.66330000 943288.00000000 917705.66330000 UW CREFC 679478.88000000 1.90000000 1.46460000 1.76000000 1.35060000 F F 09-30-2025 false false 9763996.11000000 56623.24000000 .05040000 .00015150 42375.74000000 14247.50000000 .00000000 9749748.61000000 9749748.61000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 28 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 09-07-2018 9870000.00000000 60 10-06-2023 360 .05630000 .05630000 3 1 0 11-06-2018 true 1 WL 2 .00000000 9870000.00000000 1 1 0 false true false false true 05-05-2023 Residence Inn Boston Danvers 96 1989 14100000.00000000 MAI 06-01-2018 .85000000 6 11-06-2020 06-30-2018 4099883.00000000 2663116.54000000 1436766.46000000 1272771.14000000 UW 2.11000000 1.87000000 F false false .00000000 .00000000 .00000000 .00000000 false false 5 10-07-2023 Prospectus Loan ID 29 03-12-2026 04-13-2026 SOCIETE GENERALE 08-15-2018 9600000.00000000 120 09-06-2028 360 .04690000 .04690000 3 1 36 10-06-2018 true 1 WL 5 37520.00000000 9600000.00000000 1 1 1 0 true true true false false 10-05-2023 06-05-2028 06-05-2028 .00000000 .00000000 Laguna Village 5835-5965 West Ray Road Chandler AZ 85226 Maricopa RT 102036 102036 1988 14700000.00000000 MAI 06-28-2018 14700000.00000000 06-28-2018 MAI .93000000 .94170000 6 X Christ's Church 36743 05-31-2029 CANDEELAND 12662 09-30-2032 Chandler MMA 5043 06-30-2030 06-30-2018 01-01-2025 09-30-2025 1780834.01000000 1698140.06670000 500311.11000000 627120.25330000 1280522.90000000 1071019.81340000 1194616.96000000 1071019.81340000 UW CREFC 596778.48000000 2.81000000 1.79470000 2.62000000 1.79470000 F F 10-01-2025 false false 8897058.65000000 49731.54000000 .04690000 .00053900 35931.76000000 13799.78000000 .00000000 8883258.87000000 8883258.87000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 30 03-12-2026 04-13-2026 SOCIETE GENERALE 08-01-2018 8750000.00000000 120 08-01-2028 360 .05070000 .05070000 3 1 0 09-01-2018 true 1 WL 2 47346.94000000 8730437.00000000 1 1 1 0 false true false false false 04-30-2028 .00000000 .00000000 Home 2 Suites Lake City 414 Southwest Florida Gateway Drive Lake City FL 32024 Columbia LO 89 86 2016 14600000.00000000 MAI 06-20-2018 14600000.00000000 06-20-2018 MAI .88000000 .87770000 6 11-01-2020 N 05-31-2018 01-01-2025 12-31-2025 3536541.00000000 3891331.58000000 1886989.33000000 2574193.90000000 1649551.67000000 1317137.68000000 1508090.03000000 1161484.40000000 UW CREFC 568163.28000000 2.90000000 2.31820000 2.65000000 2.04430000 F F false false 7657049.20000000 47346.94000000 .05070000 .00015150 33429.40000000 13917.54000000 .00000000 7643131.66000000 7643131.66000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 31 03-12-2026 04-13-2026 CIBC Inc. 08-29-2018 8700000.00000000 120 09-01-2028 360 .05220000 .05220000 3 1 36 10-01-2018 true 1 WL 5 37845.00000000 8700000.00000000 1 1 1 7 true true false false false 06-30-2028 .00000000 .00000000 Trinity Park 925 & 935 South Kimball Avenue Southlake TX 76092 Tarrant OF 51135 50983 2015 12800000.00000000 MAI 06-13-2018 12800000.00000000 06-13-2018 MAI .97000000 .96470000 6 11-01-2020 N Trinity Private Equity 9129 10-31-2030 Kawasaki 7879 10-31-2030 Mazak 7229 12-31-2027 06-30-2018 01-01-2025 12-31-2025 1126031.65000000 1210843.75000000 281283.90000000 407163.99000000 844747.75000000 803679.76000000 803961.30000000 762893.76000000 UW CREFC 574562.28000000 1.83000000 1.39880000 1.75000000 1.32780000 F F 01-31-2026 false false 8121022.61000000 47880.19000000 .05220000 .00015150 36504.00000000 11376.19000000 .00000000 8109646.42000000 8109646.42000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 32 03-12-2026 04-13-2026 CIBC Inc. 09-05-2018 8650000.00000000 120 10-01-2028 0 .04520000 .04520000 3 1 120 11-01-2018 true 1 WL 3 .00000000 8650000.00000000 1 1 1 7 true true true false false 10-31-2020 06-30-2028 06-30-2028 .00000000 .00000000 Cabrillo Plaza 3990 Old Town Avenue San Diego CA 92110 San Diego OF 76809 76729 1984 2012 19300000.00000000 MAI 05-23-2018 19300000.00000000 05-23-2018 MAI .93000000 .97320000 6 X Survivors of Torture 6309 05-31-2027 Geosyntec Consultants Inc. 3708 11-30-2027 Justin A. Isaac 3541 07-31-2030 06-30-2018 01-01-2025 12-31-2025 1922569.24000000 2316005.00000000 565342.60000000 1293412.20000000 1357226.64000000 1022592.80000000 1259013.64000000 924379.80000000 UW CREFC 396410.25200000 3.42000000 2.57960000 3.18000000 2.33190000 F F 12-31-2025 false false 8650000.00000000 33667.72000000 .04520000 .00015150 33667.72000000 .00000000 .00000000 8650000.00000000 8650000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 33 03-12-2026 04-13-2026 UBS AG 08-23-2018 8500000.00000000 120 09-06-2028 0 .05400000 .05400000 3 1 120 10-06-2018 true 1 WL 3 38218.83000000 8500000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 1015 Locust Street 1015 Locust Street St. Louis MO 63101 St. Louis (city) OF 204025 196627 1921 1991 14040000.00000000 MAI 06-06-2018 14040000.00000000 06-06-2018 MAI .73000000 .60830000 6 11-06-2020 X Maune, Raichle Hartley French & Mudd LLC 53540 01-31-2028 Level 3 Communications LLC 29191 07-31-2033 Level 3 Communications, LLC 9346 08-31-2031 06-30-2018 01-01-2025 12-31-2025 2256311.56000000 2142367.94000000 1217197.45000000 1280372.83000000 1039114.12000000 861995.11000000 864070.52000000 686951.11000000 UW CREFC 464995.75300000 2.23000000 1.85380000 1.86000000 1.47730000 F F 12-31-2025 false false 8500000.00000000 39492.79000000 .05395600 .00015150 39492.79000000 .00000000 .00000000 8500000.00000000 8500000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 34 03-12-2026 04-13-2026 SOCIETE GENERALE 08-01-2018 8500000.00000000 120 08-01-2028 360 .05370000 .05370000 3 1 0 09-01-2018 true 1 WL 2 47571.06000000 8482164.00000000 1 1 1 0 false true false false true 04-30-2028 .00000000 .00000000 Country Inn & Suites Gainesville 4015 Southwest 43rd Street Gainesville FL 32608 Alachua LO 90 90 2005 2017 13500000.00000000 MAI 06-20-2018 10200000.00000000 11-10-2020 MAI .85000000 .78700000 6 11-01-2020 N 05-31-2018 01-01-2025 12-31-2025 3236103.69000000 3422256.49000000 2006109.46000000 2577237.13000000 1229994.23000000 845019.36000000 1100550.09000000 708129.12000000 UW CREFC 570852.72000000 2.15000000 1.48030000 1.93000000 1.24050000 F F false false 7490363.57000000 47571.06000000 .05370000 .00015150 34636.69000000 12934.37000000 .00000000 7477429.20000000 7477429.20000000 04-01-2026 false .00000000 .00000000 .00000000 0 09-08-2020 02-26-2021 false .00000000 8 12-01-2020 98 .00000000 .00000000 08-01-2028 Prospectus Loan ID 35 03-12-2026 04-13-2026 UBS AG 09-10-2018 7550000.00000000 120 09-06-2028 360 .05450000 .05450000 3 1 30 10-06-2018 true 1 WL 5 34273.85000000 7550000.00000000 1 1 0 true true true false false 10-05-2019 06-05-2028 06-05-2028 Westgate Shopping Center 77070 1976 11000000.00000000 MAI 05-13-2018 1.00000000 6 07-31-2018 1041713.16000000 296494.86000000 745218.29000000 706811.74000000 UW 1.79000000 1.69000000 F false false .00000000 .00000000 .00000000 .00000000 false false 9 07-11-2023 Prospectus Loan ID 36 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 07-17-2018 7000000.00000000 120 08-06-2028 360 .05240000 .05240000 3 1 0 09-06-2018 true 1 WL 2 38610.91000000 6984900.00000000 1 1 1 0 false true false false false 05-05-2028 .00000000 .00000000 DoubleTree by Hilton Hotel Santa Fe 4048 Cerrillos Road Santa Fe NM 87505 Santa Fe LO 130 130 1986 2017 12300000.00000000 MAI 06-01-2018 12300000.00000000 06-01-2018 MAI .76000000 .74700000 6 11-06-2020 N 06-30-2018 01-01-2025 09-30-2025 4313057.85000000 4825227.68670000 3007147.85000000 3913681.67350000 1305910.00000000 911546.01320000 1133387.65000000 718536.89320000 UW CREFC 463330.92000000 2.82000000 1.96740000 2.45000000 1.55080000 F F false false 6150089.80000000 38610.91000000 .05240000 .00015150 27750.57000000 10860.34000000 .00000000 6139229.46000000 6139229.46000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 37 03-12-2026 04-13-2026 UBS AG 09-07-2018 6821006.00000000 120 09-06-2028 360 .05300000 .05300000 3 1 25 10-06-2018 true 1 WL 7 30151.69000000 6821006.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Kohls - Fort Smith 7801 Rogers Ave Fort Smith AR 72903 Sebastian RT 62117 62117 1999 2018 9800000.00000000 MAI 06-29-2018 9800000.00000000 06-29-2018 MAI 1.00000000 1.00000000 6 11-06-2020 X Fort Smith BJ Partners LLC 62117 06-30-2032 01-01-2025 12-31-2025 684475.77000000 732555.94000000 20534.27000000 152804.22000000 663941.50000000 579751.72000000 660835.65000000 576645.72000000 UW CREFC 454757.16000000 1.81000000 1.27490000 1.80000000 1.26800000 F F 01-22-2026 false false 6259328.50000000 37896.43000000 .05304500 .00015150 28591.13000000 9305.30000000 .00000000 6250023.20000000 6250023.20000000 04-06-2026 09-06-2028 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 38 03-12-2026 04-13-2026 UBS AG 09-07-2018 6500000.00000000 120 09-06-2028 0 .04780000 .04780000 3 1 120 10-06-2018 true 1 WL 3 25888.96000000 6500000.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Scottsdale Haciendas 985 Granite Reef Road Scottsdale AZ 85257 Maricopa MF 86 79 1985 11700000.00000000 MAI 06-19-2018 11700000.00000000 06-19-2018 MAI .99000000 .86363636 6 11-06-2020 X 06-30-2018 01-01-2025 12-31-2025 1133801.30000000 1749084.86000000 419443.94000000 797634.80000000 714357.36000000 951450.06000000 694607.36000000 931700.06000000 UW CREFC 314982.28400000 2.27000000 3.02060000 2.21000000 2.95790000 F F false false 6500000.00000000 26751.92000000 .04779500 .00015150 26751.92000000 .00000000 .00000000 6500000.00000000 6500000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 39 03-12-2026 04-13-2026 UBS AG 09-07-2018 6283000.00000000 120 09-06-2028 0 .04860000 .04860000 3 1 120 10-06-2018 true 1 WL 3 25430.44000000 6283000.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 Country Square 8550 South 1300 East, 1289 East 8600 South 8522 South 1300 East & 8520 South 1300 East Sandy UT 84094 Salt Lake MU 87809 82846 1977 2000 10300000.00000000 MAI 06-16-2018 10300000.00000000 06-16-2018 MAI .99000000 1.00000000 6 11-06-2020 X Easter Seals - Goodwill 23034 07-31-2034 Dollar Tree 13017 10-31-2033 Ekklesia Church, LLC 9444 08-31-2026 07-31-2018 01-01-2025 12-31-2025 1151597.27000000 1276907.70000000 349459.75000000 551660.45000000 802137.52000000 725247.25000000 768627.25000000 691737.25000000 UW CREFC 309403.67100000 2.59000000 2.34400000 2.48000000 2.23570000 F F 12-31-2025 false false 6283000.00000000 26278.12000000 .04857000 .00015150 26278.12000000 .00000000 .00000000 6283000.00000000 6283000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 40 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 08-30-2018 6250000.00000000 120 09-06-2028 360 .05390000 .05390000 3 1 0 10-06-2018 true 1 WL 2 35056.67000000 6243016.00000000 1 1 0 false true false false false 06-05-2028 .00000000 .00000000 Defeased SE 108 10500000.00000000 MAI 07-30-2018 .81000000 3 11-06-2020 F 07-31-2018 2880107.00000000 1983295.00000000 896812.00000000 781607.70000000 UW 2.13000000 1.86000000 F false false 5519240.67000000 35056.67000000 .05390000 .00015150 25616.94000000 9439.73000000 .00000000 5509800.94000000 5509800.94000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 41 03-12-2026 04-13-2026 SOCIETE GENERALE 08-10-2018 6125000.00000000 120 09-01-2028 360 .05040000 .05040000 3 1 12 10-01-2018 true 1 WL 5 25725.00000000 6125000.00000000 1 1 1 0 true true false false false 05-31-2028 .00000000 .00000000 Forest Oaks Plaza 5007 North Davis Highway Pensacola FL 32503 Escambia RT 113721 113721 1990 2016 8900000.00000000 MAI 06-13-2018 8900000.00000000 06-13-2018 MAI .90000000 .97147405 6 11-01-2020 N SZ ORLANDO, LLC 32000 08-31-2026 BARTON SURPLUS WAREHOUSE (EC Barton & Company) 19579 05-31-2028 CSL PLASMA, INC. 10500 06-30-2029 05-31-2018 01-01-2025 12-31-2025 1012782.23000000 1375469.89000000 300364.60000000 561365.94000000 712417.63000000 814103.95000000 625359.48000000 727045.95000000 UW CREFC 396362.64000000 2.28000000 2.05390000 2.00000000 1.83430000 F F 04-09-2026 false false 5484521.30000000 33030.22000000 .05040000 .00015150 23802.82000000 9227.40000000 .00000000 5475293.90000000 5475293.90000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 42 03-12-2026 04-13-2026 SOCIETE GENERALE 09-04-2018 6075000.00000000 120 10-01-2028 300 .05260000 .05260000 3 1 0 11-01-2018 true 1 WL 2 .00000000 6075000.00000000 1 1 1 0 false true false false false 06-30-2028 .00000000 .00000000 1000 Buffalo Road 1000 Buffalo Road Lewisburg PA 17837 Union IN 259000 259000 1998 9625000.00000000 MAI 06-22-2018 9625000.00000000 06-22-2018 MAI 1.00000000 1.00000000 6 11-01-2020 N Playworld Systems Incorporated 259000 08-31-2026 03-31-2018 01-01-2025 09-30-2025 745045.84000000 857569.33330000 33911.61000000 345337.28340000 711134.24000000 512232.04990000 643988.49000000 445086.04990000 UW CREFC 437281.80000000 1.63000000 1.17140000 1.47000000 1.01780000 F F 09-30-2025 false false 5048273.87000000 36440.15000000 .05260000 .00015150 22865.88000000 13574.27000000 .00000000 5034699.60000000 5034699.60000000 04-01-2026 false .00000000 .00000000 3000.00000000 0 false .00000000 Prospectus Loan ID 43 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 09-11-2018 6000000.00000000 120 10-10-2028 300 .05570000 .05570000 3 1 0 11-10-2018 true 1 WL 2 .00000000 6000000.00000000 1 1 1 0 false true false false true 08-09-2028 .00000000 .00000000 Quality Inn & Suites Florence 30 Cavalier Boulevard Florence KY 41042 Boone LO 120 120 1987 2016 8500000.00000000 MAI 07-01-2018 8500000.00000000 07-01-2018 MAI .76000000 6 11-10-2020 N 06-30-2018 2379708.10000000 1181454.49000000 1198253.61000000 1103065.29000000 UW CREFC 2.69000000 2.48000000 F F false false 5024818.55000000 37096.49000000 .05570000 .00015150 24100.98000000 12995.51000000 .00000000 5011823.04000000 5011823.04000000 04-10-2026 false .00000000 .00000000 .00000000 0 false .00000000 05-08-2020 98 .00000000 .00000000 10-10-2028 Prospectus Loan ID 44 03-12-2026 04-13-2026 SOCIETE GENERALE 09-05-2018 5350000.00000000 120 10-01-2028 300 .06470000 .06470000 3 1 0 11-01-2018 true 1 WL 2 .00000000 5350000.00000000 1 1 1 0 false true false false false 06-30-2028 .00000000 .00000000 Holiday Inn Express - Brooksville 30455 Cortez Boulevard Brooksville FL 34602 Hernando LO 78 78 2008 10200000.00000000 MAI 05-11-2018 10200000.00000000 05-11-2018 MAI .59000000 .64000000 6 11-01-2020 N 06-30-2018 01-01-2025 12-31-2025 1847150.65000000 2420347.62000000 1112882.79000000 1602043.08000000 734267.86000000 818304.54000000 660381.83000000 721490.62000000 UW CREFC 432280.32000000 1.70000000 1.89300000 1.53000000 1.66900000 F F false false 4577238.85000000 36023.36000000 .06470000 .00015150 25501.58000000 10521.78000000 .00000000 4566717.07000000 4566717.07000000 04-01-2026 false .00000000 .00000000 1443.30000000 0 false .00000000 Prospectus Loan ID 45 03-12-2026 04-13-2026 CIBC Inc. 08-17-2018 4750000.00000000 120 09-01-2028 0 .05030000 .05030000 3 1 120 10-01-2018 true 1 WL 3 19910.42000000 4750000.00000000 1 1 1 7 true true false false false 06-30-2028 .00000000 .00000000 4 Lotus Boulevard 4 Lotus Boulevard Hackettstown NJ 07840 Morris SS 447 447 2001 2007 8100000.00000000 MAI 06-29-2018 8100000.00000000 06-29-2018 MAI .95000000 6 11-01-2020 N 06-30-2018 793535.00000000 311753.00000000 481782.00000000 474402.00000000 UW CREFC 1.99000000 1.96000000 F F false false 4750000.00000000 20574.10000000 .05030000 .00015150 20574.10000000 .00000000 .00000000 4750000.00000000 4750000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 46 03-12-2026 04-13-2026 UBS AG 07-26-2018 4750000.00000000 120 08-06-2028 360 .04920000 .04920000 3 1 0 09-06-2018 true 1 WL 2 25273.07000000 4739048.00000000 1 1 1 0 false true false false false 05-05-2028 .00000000 .00000000 Eastern Courtyard 3920-3950 South Eastern Avenue Las Vegas NV 89119 Clark OF 51370 51883 1985 7250000.00000000 MAI 06-22-2018 7250000.00000000 06-22-2018 MAI .80000000 6 11-06-2020 X Desert Radiology Imaging, LLC 20980 03-31-2028 Viva Diagnostics Imaging,LLC 6972 06-30-2029 Bluebird Labs LLC 5180 11-30-2026 06-30-2018 01-01-2025 12-31-2025 706257.17000000 761164.31000000 174697.05000000 235867.65000000 531560.12000000 525296.66000000 510825.22000000 504561.66000000 UW CREFC 303276.84000000 1.75000000 1.73210000 1.68000000 1.66370000 F F 12-31-2025 false false 4142034.25000000 25273.07000000 .04922000 .00015150 17555.55000000 7717.52000000 .00000000 4134316.73000000 4134316.73000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 47 03-12-2026 04-13-2026 CIBC Inc. 09-07-2018 4700000.00000000 120 10-01-2028 300 .05810000 .05810000 3 1 0 11-01-2018 true 1 WL 2 .00000000 4700000.00000000 1 1 1 7 false true false false true 07-31-2028 .00000000 .00000000 Best Western Travelers Rest 110 Hawkins Road Travelers Rest SC 29690 Greenville LO 60 60 1997 2016 7100000.00000000 MAI 07-19-2018 4300000.00000000 08-24-2020 MAI .73000000 6 11-01-2020 N 06-30-2018 1578526.00000000 894389.00000000 684137.00000000 620996.00000000 UW CREFC 1.92000000 1.74000000 F F false false 3959271.22000000 29738.65000000 .05810000 .00015150 19808.45000000 9930.20000000 .00000000 3949341.02000000 3949341.02000000 04-01-2026 false .00000000 .00000000 .00000000 0 04-05-2020 02-01-2022 false .00000000 8 09-01-2020 98 .00000000 10-01-2028 Prospectus Loan ID 48 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 08-29-2018 4500000.00000000 120 09-06-2028 300 .05570000 .05570000 3 1 0 10-06-2018 true 1 WL 2 27822.37000000 4493065.00000000 1 1 1 0 false true false false false 06-05-2028 .00000000 .00000000 West Texas Drum 8950 FM 1405 Baytown TX 77523 Chambers WH 64700 64700 1 2001 7800000.00000000 MAI 06-11-2018 7800000.00000000 06-11-2018 MAI 1.00000000 1.00000000 6 11-06-2020 N WEST TEXAS DRUM II 64700 08-27-2028 01-01-2025 12-31-2025 751426.00000000 620698.74000000 210091.00000000 18620.96000000 541335.00000000 602077.78000000 466930.00000000 518077.78000000 UW CREFC 333868.44000000 1.62000000 1.80330000 1.40000000 1.55170000 F F 12-31-2025 false false 3758080.12000000 27822.37000000 .05570000 .00073900 18025.21000000 9797.16000000 .00000000 3748282.96000000 3748282.96000000 04-06-2026 false .00000000 .00000000 .00000000 0 11-08-2021 06-06-2022 false .00000000 8 Prospectus Loan ID 49 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 07-02-2018 4100000.00000000 120 07-06-2028 0 .05120000 .05120000 3 1 120 08-06-2018 true 1 WL 3 17493.33000000 4100000.00000000 1 1 1 0 true true false false false 04-05-2028 .00000000 .00000000 CVS Pompano Beach 1501 South Federal Highway Pompano Beach FL 33062 Broward RT 12739 12739 2000 7700000.00000000 MAI 04-21-2018 7700000.00000000 04-21-2018 MAI 1.00000000 1.00000000 6 11-06-2020 N CVS 12739 01-26-2038 05-31-2018 01-01-2025 12-31-2025 377390.00000000 385092.00000000 15338.00000000 23509.60000000 362052.00000000 361582.40000000 360142.00000000 359671.40000000 UW CREFC 212835.50300000 1.70000000 1.69890000 1.69000000 1.68990000 F F 12-31-2025 false false 4100000.00000000 18076.44000000 .05120000 .00015150 18076.44000000 .00000000 .00000000 4100000.00000000 4100000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 50 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 09-05-2018 4000000.00000000 120 09-06-2028 300 .05560000 .05560000 3 1 0 10-06-2018 true 1 WL 2 24707.03000000 3993826.00000000 1 1 0 false true false false false 06-05-2028 Country Inn & Suites - Vero Beach I 95 65 2006 6900000.00000000 MAI 07-30-2018 .81000000 6 11-06-2020 07-31-2018 1749824.55000000 1207068.55000000 542756.00000000 472763.01000000 UW 1.83000000 1.59000000 F false false .00000000 .00000000 .00000000 .00000000 false false 2 12-23-2021 Prospectus Loan ID 51 03-12-2026 04-13-2026 CIBC Inc. 09-07-2018 3650000.00000000 120 10-01-2028 300 .05310000 .05310000 3 1 0 11-01-2018 true 1 WL 2 .00000000 3650000.00000000 1 1 1 7 false true false false true 06-30-2028 .00000000 .00000000 Country Inn & Suites Norcross 5970 Jimmy Carter Boulevard Norcross GA 30071 Gwinnett LO 50 50 1999 2018 5400000.00000000 MAI 06-13-2018 5400000.00000000 06-13-2018 MAI .81000000 .59500000 6 11-01-2020 N 06-30-2018 01-01-2025 09-30-2025 1343790.21000000 1112509.93340000 759209.94000000 780498.54340000 584580.27000000 332011.39000000 530828.66000000 287510.99000000 UW CREFC 264023.28000000 2.21000000 1.25750000 2.01000000 1.08900000 F F false false 3036963.84000000 22001.94000000 .05310000 .00015150 13886.52000000 8115.42000000 .00000000 3028848.42000000 3028848.42000000 04-01-2026 false .00000000 .00000000 .00000000 0 false .00000000 05-01-2020 98 .00000000 10-01-2028 Prospectus Loan ID 52 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 09-06-2018 2700000.00000000 120 09-06-2028 360 .05270000 .05270000 3 1 0 10-06-2018 true 1 WL 2 14942.96000000 2696915.00000000 1 1 1 10 false true true false false 10-05-2020 03-05-2028 03-05-2028 .00000000 .00000000 Magnolia Village 651 North Denton Tap Road Coppell TX 75019 Dallas RT 15502 15502 2001 4550000.00000000 MAI 07-25-2018 4550000.00000000 07-25-2018 MAI .88000000 .81510000 6 X Dental Choice 3300 05-31-2029 Ewing Beauty 1798 10-31-2031 True Education 1511 02-28-2035 06-30-2018 01-01-2025 12-31-2025 437085.00000000 566199.00000000 146989.00000000 182843.71000000 290096.00000000 383355.29000000 273508.00000000 366768.29000000 UW CREFC 179315.52000000 1.62000000 2.13790000 1.53000000 2.04540000 F F 12-30-2025 false false 2377840.08000000 14942.96000000 .05270000 .00015150 10790.77000000 4152.19000000 .00000000 2373687.89000000 2373687.89000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 53 03-12-2026 04-13-2026 UBS AG 08-23-2018 2000000.00000000 120 09-06-2028 0 .05110000 .05110000 3 1 120 10-06-2018 true 1 WL 3 8508.67000000 2000000.00000000 1 1 1 0 true true false false false 06-05-2028 .00000000 .00000000 A Storage Place - Fortuna 11707 South Fortuna Road Yuma AZ 85367 Yuma SS 64717 64718 436 1986 3300000.00000000 MAI 07-24-2018 3300000.00000000 07-24-2018 MAI .96000000 .89002037 6 11-06-2020 X 07-31-2018 01-01-2025 09-30-2025 376292.00000000 713944.00000000 151068.15000000 295342.50680000 225223.85000000 418601.49320000 219062.10000000 412439.49320000 UW CREFC 103522.12000000 2.18000000 4.04360000 2.12000000 3.98410000 F F false false 2000000.00000000 8792.29000000 .05105200 .00015150 8792.29000000 .00000000 .00000000 2000000.00000000 2000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 false .00000000 EX-103 4 exh_103.xml Item 2(c)(17) Periodic Principal and Interest Payment Securitization Amount With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in October 2018, zero) Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock Out End Date With respect to each mortgage loan, the Prepayment Lock Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(28)(i) Financials Securitization Date For Asset Numbers 19, 27, 37, and 48, the Financials Securitization Date has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(3) Report Period Beginning Scheduled Loan Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in September 2018 (or for loans originated after such date, zero). Item 2(e)(4) Total Scheduled Principal Interest Due Amount For Asset Number 10, 16, 18, 21, 25, 28, 32, 42, 43, 44, 37, 39, 43, 44, 47, and 51 this field has been left blank as the loans do not have their first payment date until October 2018. Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name With respect to the primary servicers, "KeyBank" represents KeyBank National Association, "Midland" represents Midland Loan Services, a Division of PNC Bank, National Association, "BPC" represents Berkeley Point Capital LLC, "Wells Fargo" represents Wells Fargo Bank, National Association, and "UBS AG" represents UBS AG by and through its branch office at 1285 Avenue of the Avenue of the Americas, New York New York.